Feed One Co Ltd
TSE:2060
Cash Flow Statement
Cash Flow Statement
Feed One Co Ltd
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 |
3 776
|
5 254
|
4 600
|
4 205
|
4 292
|
6 193
|
6 211
|
5 706
|
6 070
|
6 472
|
7 823
|
5 090
|
1 061
|
1 639
|
4 564
|
|
Depreciation & Amortization |
1 992
|
1 857
|
2 198
|
2 372
|
2 323
|
2 395
|
2 412
|
2 513
|
2 860
|
3 157
|
3 178
|
3 198
|
3 260
|
3 235
|
3 203
|
|
Other Non-Cash Items |
111
|
(609)
|
(570)
|
(322)
|
(424)
|
(1 904)
|
(1 822)
|
54
|
29
|
(547)
|
(645)
|
(189)
|
259
|
115
|
(239)
|
|
Cash Interest Paid |
246
|
190
|
156
|
143
|
129
|
114
|
108
|
106
|
99
|
98
|
105
|
96
|
99
|
147
|
186
|
|
Change in Working Capital |
4 973
|
5 275
|
5 184
|
2 943
|
(708)
|
(1 842)
|
(9 281)
|
(7 146)
|
282
|
(1 368)
|
(8 667)
|
(5 360)
|
(10 681)
|
(12 806)
|
7 911
|
|
Cash from Operating Activities |
10 852
N/A
|
11 777
+9%
|
11 412
-3%
|
9 198
-19%
|
5 484
-40%
|
4 842
-12%
|
(2 480)
N/A
|
1 127
N/A
|
9 241
+720%
|
7 714
-17%
|
1 689
-78%
|
2 739
+62%
|
(6 101)
N/A
|
(7 817)
-28%
|
15 439
N/A
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(3 274)
|
(2 733)
|
(4 802)
|
(8 123)
|
(6 191)
|
(3 746)
|
(3 963)
|
(7 356)
|
(10 756)
|
(7 036)
|
(3 744)
|
(2 623)
|
(2 631)
|
(2 070)
|
(2 117)
|
|
Other Items |
2 869
|
1 842
|
49
|
669
|
1 102
|
3 588
|
3 272
|
(119)
|
47
|
1 047
|
2 081
|
1 671
|
526
|
883
|
665
|
|
Cash from Investing Activities |
(405)
N/A
|
(891)
-120%
|
(4 753)
-433%
|
(7 454)
-57%
|
(5 089)
+32%
|
(158)
+97%
|
(691)
-337%
|
(7 475)
-982%
|
(10 709)
-43%
|
(5 989)
+44%
|
(1 663)
+72%
|
(952)
+43%
|
(2 105)
-121%
|
(1 187)
+44%
|
(1 452)
-22%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(54)
|
(54)
|
0
|
4
|
7
|
(7)
|
(728)
|
(895)
|
(150)
|
26
|
71
|
|
Net Issuance of Debt |
(9 077)
|
(9 393)
|
(5 618)
|
(435)
|
833
|
(3 881)
|
3 873
|
7 503
|
2 962
|
31
|
2 780
|
791
|
10 234
|
14 051
|
(6 063)
|
|
Cash Paid for Dividends |
(788)
|
(788)
|
(886)
|
(886)
|
(886)
|
(886)
|
(888)
|
(888)
|
(986)
|
(1 475)
|
(981)
|
(971)
|
(957)
|
(967)
|
(971)
|
|
Other |
(248)
|
(192)
|
(158)
|
(9)
|
5
|
(116)
|
(111)
|
(107)
|
(100)
|
(99)
|
(106)
|
(98)
|
(174)
|
(229)
|
(201)
|
|
Cash from Financing Activities |
(10 113)
N/A
|
(10 373)
-3%
|
(6 662)
+36%
|
(1 330)
+80%
|
(102)
+92%
|
(4 937)
-4 740%
|
2 874
N/A
|
6 512
+127%
|
1 883
-71%
|
(1 550)
N/A
|
965
N/A
|
(1 173)
N/A
|
8 953
N/A
|
12 881
+44%
|
(7 164)
N/A
|
|
Change in Cash | ||||||||||||||||
Net Change in Cash |
334
N/A
|
513
+54%
|
(3)
N/A
|
414
N/A
|
293
-29%
|
(253)
N/A
|
(297)
-17%
|
164
N/A
|
415
+153%
|
175
-58%
|
991
+466%
|
614
-38%
|
747
+22%
|
3 877
+419%
|
6 823
+76%
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
7 578
N/A
|
9 044
+19%
|
6 610
-27%
|
1 075
-84%
|
(707)
N/A
|
1 096
N/A
|
(6 443)
N/A
|
(6 229)
+3%
|
(1 515)
+76%
|
678
N/A
|
(2 055)
N/A
|
116
N/A
|
(8 732)
N/A
|
(9 887)
-13%
|
13 322
N/A
|