Nippon Densetsu Kogyo Co Ltd
TSE:1950
Cash Flow Statement
Cash Flow Statement
Nippon Densetsu Kogyo Co Ltd
Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||
Net Income |
(965)
|
(198)
|
1 400
|
1 420
|
9 633
|
11 828
|
10 549
|
10 797
|
11 567
|
11 714
|
12 122
|
11 422
|
15 090
|
17 036
|
15 305
|
14 327
|
14 628
|
14 605
|
16 634
|
16 381
|
15 716
|
16 534
|
17 681
|
18 934
|
15 197
|
10 767
|
8 317
|
8 713
|
10 965
|
12 383
|
|
Depreciation & Amortization |
144
|
(51)
|
437
|
131
|
774
|
2 597
|
2 884
|
2 988
|
2 960
|
2 950
|
2 979
|
3 039
|
3 062
|
3 076
|
3 069
|
3 112
|
3 303
|
3 521
|
3 637
|
3 657
|
3 597
|
3 602
|
3 659
|
3 719
|
3 845
|
3 950
|
3 764
|
3 532
|
3 678
|
3 849
|
|
Other Non-Cash Items |
(323)
|
408
|
1 626
|
253
|
2 489
|
402
|
(546)
|
(1 667)
|
(902)
|
(202)
|
89
|
(1 043)
|
(855)
|
(1 473)
|
(1 376)
|
(1 370)
|
(486)
|
(524)
|
(1 515)
|
(1 277)
|
(29)
|
(293)
|
(47)
|
(421)
|
(1 039)
|
(734)
|
(632)
|
(399)
|
(1 590)
|
(1 478)
|
|
Cash Taxes Paid |
(115)
|
723
|
725
|
880
|
938
|
4 836
|
5 365
|
4 330
|
3 782
|
4 401
|
4 460
|
5 195
|
5 283
|
5 416
|
5 247
|
4 869
|
4 825
|
5 131
|
5 222
|
5 331
|
5 157
|
5 331
|
5 453
|
6 306
|
6 376
|
4 886
|
4 462
|
2 816
|
2 786
|
3 190
|
|
Cash Interest Paid |
(19)
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
3 681
|
(1 290)
|
(18 296)
|
(7 043)
|
(8 446)
|
(4 781)
|
(8 716)
|
(12 064)
|
(12 592)
|
(11 184)
|
(3 846)
|
(3 998)
|
(9 703)
|
576
|
(3 637)
|
(7 019)
|
(6 689)
|
(5 923)
|
(9 158)
|
(4 962)
|
(8 249)
|
(12 076)
|
(16 929)
|
(20 325)
|
1 567
|
(106)
|
(1 937)
|
(2 828)
|
181
|
(4 466)
|
|
Cash from Operating Activities |
2 537
N/A
|
(1 131)
N/A
|
(14 833)
-1 211%
|
(5 239)
+65%
|
4 450
N/A
|
10 046
+126%
|
4 171
-58%
|
54
-99%
|
1 033
+1 813%
|
3 278
+217%
|
11 344
+246%
|
9 420
-17%
|
7 594
-19%
|
19 215
+153%
|
13 361
-30%
|
9 050
-32%
|
10 756
+19%
|
11 679
+9%
|
9 598
-18%
|
13 799
+44%
|
11 035
-20%
|
7 767
-30%
|
4 364
-44%
|
1 907
-56%
|
19 570
+926%
|
13 877
-29%
|
9 512
-31%
|
9 018
-5%
|
13 234
+47%
|
10 288
-22%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
(659)
|
(924)
|
(2 322)
|
(1 439)
|
(2 622)
|
(3 610)
|
(3 171)
|
(2 902)
|
(2 963)
|
(3 521)
|
(4 531)
|
(5 101)
|
(4 981)
|
(5 392)
|
(5 474)
|
(4 988)
|
(4 687)
|
(4 495)
|
(4 223)
|
(4 810)
|
(4 380)
|
(5 723)
|
(6 337)
|
(5 217)
|
(7 002)
|
(6 414)
|
(4 974)
|
(5 225)
|
(15 783)
|
(16 190)
|
|
Other Items |
(900)
|
(100)
|
333
|
601
|
1 040
|
(4 999)
|
(1 425)
|
2 258
|
1 423
|
3 155
|
(19)
|
(5 731)
|
(439)
|
715
|
(1 877)
|
(1 146)
|
(306)
|
(3 050)
|
(1 900)
|
(3 452)
|
166
|
5 072
|
(687)
|
(3 784)
|
(2 400)
|
2 318
|
(1 670)
|
(5 992)
|
3 342
|
2 245
|
|
Cash from Investing Activities |
(1 559)
N/A
|
(1 024)
+34%
|
(1 989)
-94%
|
(838)
+58%
|
(1 582)
-89%
|
(8 609)
-444%
|
(4 596)
+47%
|
(644)
+86%
|
(1 540)
-139%
|
(366)
+76%
|
(4 550)
-1 143%
|
(10 832)
-138%
|
(5 420)
+50%
|
(4 677)
+14%
|
(7 351)
-57%
|
(6 134)
+17%
|
(4 993)
+19%
|
(7 545)
-51%
|
(6 123)
+19%
|
(8 262)
-35%
|
(4 214)
+49%
|
(651)
+85%
|
(7 024)
-979%
|
(9 001)
-28%
|
(9 402)
-4%
|
(4 096)
+56%
|
(6 644)
-62%
|
(11 217)
-69%
|
(12 441)
-11%
|
(13 945)
-12%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
44
|
4
|
2
|
(40)
|
(51)
|
(58)
|
(15)
|
(16)
|
(5)
|
(10)
|
(19)
|
(12)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
149
|
(5)
|
(50)
|
(15)
|
98
|
262
|
78
|
(251)
|
(232)
|
(298)
|
(384)
|
(376)
|
(354)
|
(387)
|
(298)
|
(243)
|
(319)
|
(318)
|
(319)
|
(627)
|
(638)
|
(361)
|
(371)
|
(367)
|
(379)
|
(391)
|
(376)
|
(353)
|
(349)
|
(351)
|
|
Cash Paid for Dividends |
2
|
(116)
|
(153)
|
(123)
|
(124)
|
(737)
|
(738)
|
(739)
|
(738)
|
(861)
|
(860)
|
(922)
|
(923)
|
(1 229)
|
(1 229)
|
(1 538)
|
(1 538)
|
(1 660)
|
(1 657)
|
(2 022)
|
(2 026)
|
(2 150)
|
(2 148)
|
(2 272)
|
(2 273)
|
(2 269)
|
(2 271)
|
(1 904)
|
(1 903)
|
(2 271)
|
|
Other |
1
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(6)
|
(7)
|
(10)
|
(9)
|
(10)
|
(10)
|
(91)
|
(90)
|
(90)
|
(90)
|
(89)
|
(90)
|
(91)
|
|
Cash from Financing Activities |
196
N/A
|
(117)
N/A
|
(201)
-72%
|
(178)
+11%
|
(77)
+57%
|
(535)
-595%
|
(678)
-27%
|
(1 011)
-49%
|
(979)
+3%
|
(1 172)
-20%
|
(1 267)
-8%
|
(1 315)
-4%
|
(1 281)
+3%
|
(1 620)
-26%
|
(1 531)
+5%
|
(1 788)
-17%
|
(1 864)
-4%
|
(1 984)
-6%
|
(1 983)
+0%
|
(2 659)
-34%
|
(2 673)
-1%
|
(2 521)
+6%
|
(2 529)
0%
|
(2 730)
-8%
|
(2 742)
0%
|
(2 750)
0%
|
(2 737)
+0%
|
(2 346)
+14%
|
(2 342)
+0%
|
(2 713)
-16%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Net Change in Cash |
1 174
N/A
|
(2 272)
N/A
|
(17 023)
-649%
|
(6 255)
+63%
|
2 791
N/A
|
902
-68%
|
(1 103)
N/A
|
(1 601)
-45%
|
(1 486)
+7%
|
1 740
N/A
|
5 527
+218%
|
(2 727)
N/A
|
893
N/A
|
12 918
+1 347%
|
4 479
-65%
|
1 128
-75%
|
3 899
+246%
|
2 150
-45%
|
1 492
-31%
|
2 878
+93%
|
4 148
+44%
|
4 595
+11%
|
(5 189)
N/A
|
(9 824)
-89%
|
7 426
N/A
|
7 031
-5%
|
131
-98%
|
(4 545)
N/A
|
(1 549)
+66%
|
(6 370)
-311%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
1 878
N/A
|
(2 055)
N/A
|
(17 155)
-735%
|
(6 678)
+61%
|
1 828
N/A
|
6 436
+252%
|
1 000
-84%
|
(2 848)
N/A
|
(1 930)
+32%
|
(243)
+87%
|
6 813
N/A
|
4 319
-37%
|
2 613
-39%
|
13 823
+429%
|
7 887
-43%
|
4 062
-48%
|
6 069
+49%
|
7 184
+18%
|
5 375
-25%
|
8 989
+67%
|
6 655
-26%
|
2 044
-69%
|
(1 973)
N/A
|
(3 310)
-68%
|
12 568
N/A
|
7 463
-41%
|
4 538
-39%
|
3 793
-16%
|
(2 549)
N/A
|
(5 902)
-132%
|