Rokko Butter Co Ltd
TSE:2266
Cash Flow Statement
Cash Flow Statement
Rokko Butter Co Ltd
Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
Net Income |
(251)
|
(785)
|
337
|
811
|
588
|
2 254
|
121
|
(381)
|
540
|
3 205
|
4 121
|
3 404
|
3 371
|
3 238
|
3 204
|
3 034
|
2 384
|
1 808
|
1 763
|
2 227
|
3 126
|
3 966
|
5 187
|
5 726
|
4 881
|
4 283
|
4 313
|
3 713
|
1 458
|
457
|
1 320
|
3 954
|
3 538
|
831
|
334
|
(269)
|
612
|
|
Depreciation & Amortization |
(5)
|
(1)
|
58
|
231
|
30
|
41
|
12
|
73
|
320
|
906
|
1 136
|
921
|
946
|
993
|
1 093
|
1 156
|
1 138
|
1 058
|
994
|
950
|
894
|
932
|
941
|
873
|
822
|
814
|
813
|
1 280
|
2 416
|
3 114
|
3 209
|
3 042
|
2 808
|
2 722
|
2 491
|
2 261
|
2 245
|
|
Other Non-Cash Items |
5
|
121
|
(76)
|
(122)
|
60
|
160
|
(20)
|
69
|
35
|
18
|
(37)
|
(62)
|
(166)
|
(172)
|
(309)
|
(358)
|
(103)
|
(20)
|
134
|
(61)
|
(229)
|
33
|
(201)
|
(352)
|
(183)
|
(211)
|
(51)
|
(30)
|
693
|
921
|
480
|
(1 880)
|
(1 375)
|
677
|
(168)
|
(115)
|
(115)
|
|
Cash Taxes Paid |
(103)
|
(125)
|
(34)
|
(207)
|
220
|
351
|
1 380
|
2 139
|
2 071
|
1 112
|
1 174
|
907
|
976
|
1 429
|
1 537
|
1 336
|
1 301
|
1 002
|
788
|
703
|
553
|
1 146
|
1 410
|
1 711
|
1 987
|
1 508
|
1 412
|
1 368
|
1 305
|
779
|
464
|
448
|
299
|
711
|
855
|
101
|
(250)
|
|
Cash Interest Paid |
1
|
3
|
2
|
7
|
5
|
10
|
(9)
|
(24)
|
(19)
|
18
|
22
|
17
|
17
|
17
|
15
|
14
|
15
|
15
|
14
|
14
|
13
|
11
|
11
|
10
|
10
|
11
|
13
|
18
|
29
|
37
|
37
|
38
|
36
|
28
|
20
|
18
|
20
|
|
Change in Working Capital |
242
|
850
|
358
|
1 088
|
(566)
|
(1 635)
|
(1 255)
|
(2 248)
|
(3 346)
|
(1 478)
|
(1 295)
|
(1 308)
|
(830)
|
(1 943)
|
(3 990)
|
(4 207)
|
(176)
|
667
|
(1 025)
|
(722)
|
(525)
|
(1 885)
|
(2 291)
|
(1 747)
|
(1 688)
|
(1 819)
|
(2 704)
|
(3 973)
|
(2 478)
|
1 053
|
760
|
882
|
760
|
(1 590)
|
(1 563)
|
185
|
497
|
|
Cash from Operating Activities |
(8)
N/A
|
185
N/A
|
677
+267%
|
2 008
+196%
|
112
-94%
|
819
+629%
|
(1 143)
N/A
|
(2 487)
-118%
|
(2 451)
+1%
|
2 652
N/A
|
3 925
+48%
|
2 955
-25%
|
3 321
+12%
|
2 116
-36%
|
(3)
N/A
|
(374)
-14 876%
|
3 242
N/A
|
3 513
+8%
|
1 866
-47%
|
2 394
+28%
|
3 265
+36%
|
3 045
-7%
|
3 637
+19%
|
4 500
+24%
|
3 832
-15%
|
3 066
-20%
|
2 371
-23%
|
990
-58%
|
2 088
+111%
|
5 545
+166%
|
5 769
+4%
|
5 998
+4%
|
5 732
-4%
|
2 641
-54%
|
1 094
-59%
|
2 063
+89%
|
3 239
+57%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
67
|
(256)
|
(283)
|
(966)
|
165
|
774
|
12
|
(31)
|
(489)
|
(1 127)
|
(1 366)
|
(1 538)
|
(1 454)
|
(2 291)
|
(1 530)
|
(1 069)
|
(1 485)
|
(925)
|
(473)
|
(577)
|
(858)
|
(945)
|
(923)
|
(3 648)
|
(3 697)
|
(6 047)
|
(14 550)
|
(12 942)
|
(8 545)
|
(6 547)
|
(2 455)
|
(2 185)
|
(1 934)
|
(733)
|
(686)
|
(524)
|
(503)
|
|
Other Items |
(232)
|
(462)
|
(816)
|
(1 751)
|
709
|
(266)
|
(26)
|
737
|
1 237
|
(695)
|
(1 896)
|
(200)
|
(896)
|
(1 337)
|
2 280
|
3 920
|
(1 205)
|
(2 106)
|
(704)
|
(1 204)
|
(1 069)
|
6 331
|
5 994
|
(912)
|
(620)
|
22
|
(271)
|
(276)
|
(159)
|
108
|
(5)
|
1 610
|
1 571
|
227
|
(564)
|
(1 316)
|
(492)
|
|
Cash from Investing Activities |
(165)
N/A
|
(719)
-336%
|
(1 099)
-53%
|
(2 717)
-147%
|
874
N/A
|
508
-42%
|
(15)
N/A
|
707
N/A
|
748
+6%
|
(1 822)
N/A
|
(3 261)
-79%
|
(1 738)
+47%
|
(2 351)
-35%
|
(3 628)
-54%
|
749
N/A
|
2 851
+280%
|
(2 689)
N/A
|
(3 032)
-13%
|
(1 177)
+61%
|
(1 780)
-51%
|
(1 927)
-8%
|
5 386
N/A
|
5 071
-6%
|
(4 560)
N/A
|
(4 317)
+5%
|
(6 025)
-40%
|
(14 821)
-146%
|
(13 218)
+11%
|
(8 704)
+34%
|
(6 438)
+26%
|
(2 460)
+62%
|
(575)
+77%
|
(363)
+37%
|
(506)
-39%
|
(1 250)
-147%
|
(1 840)
-47%
|
(996)
+46%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
450
|
0
|
0
|
0
|
(2)
|
(182)
|
(266)
|
(86)
|
(0)
|
(75)
|
(75)
|
(0)
|
(1)
|
(1 889)
|
(1 889)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
Net Issuance of Debt |
88
|
(75)
|
(160)
|
790
|
(128)
|
(959)
|
(37)
|
369
|
69
|
0
|
0
|
(300)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 500
|
0
|
4 000
|
8 600
|
8 000
|
2 400
|
(1 000)
|
0
|
(5 000)
|
(7 000)
|
(2 000)
|
(500)
|
(1 000)
|
|
Cash Paid for Dividends |
(80)
|
(50)
|
152
|
150
|
(105)
|
(150)
|
(41)
|
(50)
|
(50)
|
(222)
|
(263)
|
(211)
|
(211)
|
(264)
|
(265)
|
(310)
|
(309)
|
(310)
|
(310)
|
(308)
|
(307)
|
(358)
|
(361)
|
(389)
|
(388)
|
(390)
|
(392)
|
(489)
|
(487)
|
(390)
|
(390)
|
(390)
|
(388)
|
(390)
|
(390)
|
(389)
|
(389)
|
|
Other |
(1)
|
31
|
1
|
(24)
|
(1)
|
25
|
0
|
3
|
0
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(10)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
|
Cash from Financing Activities |
6
N/A
|
(94)
N/A
|
(7)
+93%
|
916
N/A
|
(233)
N/A
|
(1 084)
-365%
|
(78)
+93%
|
322
N/A
|
474
+47%
|
228
-52%
|
187
-18%
|
(59)
N/A
|
(213)
-259%
|
(445)
-109%
|
(532)
-19%
|
(396)
+25%
|
(309)
+22%
|
(385)
-25%
|
(385)
+0%
|
(309)
+20%
|
(308)
+0%
|
(2 247)
-630%
|
(2 251)
0%
|
(392)
+83%
|
3 110
N/A
|
3 108
0%
|
3 606
+16%
|
8 109
+125%
|
7 511
-7%
|
2 009
-73%
|
(1 394)
N/A
|
(401)
+71%
|
(5 404)
-1 247%
|
(7 404)
-37%
|
(2 404)
+68%
|
(903)
+62%
|
(1 403)
-55%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
4
|
1
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(71)
|
(27)
|
27
|
(10)
|
(8)
|
(10)
|
(17)
|
(1)
|
11
|
(18)
|
9
|
35
|
126
|
112
|
1
|
(0)
|
|
Net Change in Cash |
(167)
N/A
|
(624)
-274%
|
(427)
+32%
|
206
N/A
|
754
+265%
|
245
-68%
|
(1 237)
N/A
|
(1 459)
-18%
|
(1 231)
+16%
|
1 058
N/A
|
850
-20%
|
1 157
+36%
|
757
-35%
|
(1 957)
N/A
|
215
N/A
|
2 080
+868%
|
243
-88%
|
96
-60%
|
304
+216%
|
305
+0%
|
1 028
+237%
|
6 114
+495%
|
6 430
+5%
|
(425)
N/A
|
2 615
N/A
|
141
-95%
|
(8 854)
N/A
|
(4 136)
+53%
|
895
N/A
|
1 127
+26%
|
1 897
+68%
|
5 031
+165%
|
(0)
N/A
|
(5 143)
-1 843 439%
|
(2 448)
+52%
|
(680)
+72%
|
840
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
59
N/A
|
(72)
N/A
|
395
N/A
|
1 042
+164%
|
277
-73%
|
1 593
+475%
|
(1 131)
N/A
|
(2 517)
-123%
|
(2 940)
-17%
|
1 525
N/A
|
2 559
+68%
|
1 417
-45%
|
1 866
+32%
|
(175)
N/A
|
(1 533)
-777%
|
(1 444)
+6%
|
1 757
N/A
|
2 588
+47%
|
1 393
-46%
|
1 817
+30%
|
2 407
+32%
|
2 101
-13%
|
2 714
+29%
|
852
-69%
|
135
-84%
|
(2 980)
N/A
|
(12 179)
-309%
|
(11 952)
+2%
|
(6 456)
+46%
|
(1 002)
+84%
|
3 314
N/A
|
3 813
+15%
|
3 798
0%
|
1 908
-50%
|
407
-79%
|
1 539
+278%
|
2 735
+78%
|