Asukanet Co Ltd
TSE:2438
Cash Flow Statement
Cash Flow Statement
Asukanet Co Ltd
Jan-2006 | Jul-2006 | Jan-2007 | Jul-2007 | Jan-2008 | Jul-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Income |
29
|
15
|
(153)
|
54
|
386
|
(8)
|
(87)
|
11
|
73
|
29
|
148
|
99
|
217
|
710
|
732
|
645
|
662
|
723
|
724
|
731
|
644
|
627
|
772
|
819
|
802
|
771
|
774
|
801
|
864
|
879
|
696
|
362
|
328
|
454
|
452
|
486
|
618
|
565
|
|
Depreciation & Amortization |
20
|
12
|
29
|
8
|
31
|
41
|
130
|
(4)
|
(19)
|
(8)
|
59
|
(41)
|
62
|
277
|
232
|
264
|
292
|
290
|
286
|
274
|
304
|
312
|
273
|
292
|
309
|
309
|
309
|
303
|
295
|
320
|
354
|
376
|
411
|
451
|
468
|
441
|
417
|
399
|
|
Other Non-Cash Items |
(50)
|
23
|
29
|
(8)
|
(2)
|
(3)
|
(6)
|
(11)
|
(10)
|
(5)
|
50
|
(5)
|
51
|
25
|
1
|
(8)
|
(1)
|
1
|
10
|
10
|
86
|
89
|
15
|
5
|
0
|
11
|
28
|
25
|
16
|
20
|
123
|
(32)
|
(143)
|
9
|
1
|
6
|
7
|
(17)
|
|
Cash Taxes Paid |
163
|
(40)
|
(26)
|
(89)
|
(125)
|
240
|
341
|
(164)
|
(193)
|
83
|
83
|
106
|
101
|
310
|
327
|
283
|
270
|
252
|
227
|
277
|
290
|
218
|
185
|
210
|
218
|
228
|
237
|
237
|
245
|
290
|
311
|
216
|
169
|
60
|
(7)
|
143
|
185
|
142
|
|
Cash Interest Paid |
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
2
|
0
|
(0)
|
(0)
|
1
|
(1)
|
(0)
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(179)
|
23
|
64
|
89
|
79
|
(291)
|
(403)
|
230
|
251
|
(105)
|
(143)
|
(130)
|
(100)
|
(319)
|
(262)
|
(264)
|
(299)
|
(283)
|
(185)
|
(258)
|
(277)
|
(288)
|
(295)
|
(299)
|
(293)
|
(280)
|
(323)
|
(321)
|
(255)
|
(300)
|
(323)
|
(190)
|
(237)
|
(161)
|
(94)
|
(343)
|
(347)
|
(256)
|
|
Cash from Operating Activities |
(180)
N/A
|
73
N/A
|
(31)
N/A
|
143
N/A
|
494
+245%
|
(261)
N/A
|
(367)
-40%
|
227
N/A
|
295
+30%
|
(88)
N/A
|
115
N/A
|
(77)
N/A
|
230
N/A
|
693
+201%
|
704
+2%
|
636
-10%
|
654
+3%
|
732
+12%
|
836
+14%
|
757
-9%
|
758
+0%
|
739
-3%
|
765
+4%
|
817
+7%
|
818
+0%
|
810
-1%
|
788
-3%
|
808
+3%
|
920
+14%
|
919
0%
|
849
-8%
|
516
-39%
|
359
-30%
|
753
+110%
|
827
+10%
|
590
-29%
|
695
+18%
|
691
-1%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(189)
|
24
|
164
|
(32)
|
(87)
|
(43)
|
(222)
|
(47)
|
316
|
133
|
88
|
114
|
9
|
(200)
|
(244)
|
(469)
|
(389)
|
(335)
|
(337)
|
(364)
|
(663)
|
(544)
|
(356)
|
(289)
|
(192)
|
(227)
|
(492)
|
(974)
|
(791)
|
(668)
|
(647)
|
(385)
|
(446)
|
(550)
|
(436)
|
(295)
|
(279)
|
(256)
|
|
Other Items |
(18)
|
12
|
(16)
|
6
|
36
|
(7)
|
(15)
|
(0)
|
3
|
1
|
1
|
4
|
3
|
(1)
|
(521)
|
(512)
|
(101)
|
(113)
|
(6)
|
(11)
|
(17)
|
(8)
|
(1)
|
(3)
|
(102)
|
(108)
|
(105)
|
(102)
|
(4)
|
(15)
|
(127)
|
(10)
|
110
|
375
|
344
|
(24)
|
(52)
|
(62)
|
|
Cash from Investing Activities |
(207)
N/A
|
36
N/A
|
148
+311%
|
(27)
N/A
|
(50)
-90%
|
(50)
+1%
|
(237)
-374%
|
(47)
+80%
|
319
N/A
|
134
-58%
|
89
-34%
|
117
+32%
|
11
-91%
|
(201)
N/A
|
(765)
-280%
|
(981)
-28%
|
(490)
+50%
|
(448)
+9%
|
(343)
+24%
|
(374)
-9%
|
(680)
-82%
|
(552)
+19%
|
(357)
+35%
|
(292)
+18%
|
(294)
0%
|
(335)
-14%
|
(597)
-78%
|
(1 076)
-80%
|
(795)
+26%
|
(684)
+14%
|
(774)
-13%
|
(395)
+49%
|
(336)
+15%
|
(175)
+48%
|
(91)
+48%
|
(319)
-249%
|
(332)
-4%
|
(319)
+4%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(24)
|
0
|
(23)
|
0
|
23
|
0
|
(24)
|
0
|
0
|
0
|
(40)
|
(48)
|
(48)
|
(8)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(143)
|
(124)
|
(67)
|
(85)
|
3
|
8
|
12
|
14
|
8
|
(0)
|
(0)
|
0
|
0
|
0
|
(39)
|
(235)
|
(196)
|
(150)
|
|
Net Issuance of Debt |
(38)
|
(0)
|
(4)
|
2
|
7
|
197
|
177
|
(207)
|
(207)
|
0
|
(20)
|
0
|
(20)
|
(74)
|
(69)
|
(69)
|
(69)
|
(43)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(23)
|
(5)
|
(5)
|
8
|
(1)
|
(33)
|
(44)
|
(2)
|
(2)
|
(3)
|
(18)
|
0
|
0
|
(79)
|
(80)
|
(84)
|
(84)
|
(121)
|
(121)
|
(134)
|
(134)
|
(133)
|
(133)
|
(166)
|
(166)
|
(167)
|
(167)
|
(168)
|
(168)
|
(186)
|
(186)
|
(169)
|
(169)
|
(119)
|
(119)
|
(118)
|
(118)
|
(150)
|
|
Other |
(12)
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
(96)
N/A
|
6
N/A
|
(20)
N/A
|
9
N/A
|
29
+214%
|
163
+471%
|
109
-33%
|
(209)
N/A
|
(185)
+11%
|
(2)
+99%
|
(78)
-3 138%
|
(48)
+38%
|
(68)
-41%
|
(161)
-137%
|
(149)
+8%
|
(154)
-4%
|
(155)
0%
|
(166)
-8%
|
(132)
+21%
|
(135)
-3%
|
(278)
-106%
|
(258)
+7%
|
(200)
+22%
|
(252)
-26%
|
(164)
+35%
|
(161)
+2%
|
(158)
+2%
|
(156)
+1%
|
(162)
-4%
|
(188)
-16%
|
(188)
+0%
|
(171)
+9%
|
(170)
+1%
|
(119)
+30%
|
(158)
-33%
|
(354)
-124%
|
(316)
+11%
|
(301)
+5%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
1
|
0
|
(2)
|
(1)
|
(1)
|
1
|
3
|
6
|
10
|
2
|
0
|
|
Net Change in Cash |
(483)
N/A
|
115
N/A
|
96
-16%
|
126
+31%
|
472
+275%
|
(148)
N/A
|
(496)
-236%
|
(29)
+94%
|
430
N/A
|
43
-90%
|
126
+191%
|
(8)
N/A
|
174
N/A
|
331
+91%
|
(210)
N/A
|
(499)
-138%
|
9
N/A
|
117
+1 146%
|
362
+209%
|
247
-32%
|
(200)
N/A
|
(72)
+64%
|
208
N/A
|
273
+31%
|
360
+32%
|
315
-13%
|
34
-89%
|
(423)
N/A
|
(37)
+91%
|
46
N/A
|
(114)
N/A
|
(52)
+55%
|
(146)
-182%
|
462
N/A
|
584
+27%
|
(73)
N/A
|
50
N/A
|
71
+43%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(369)
N/A
|
97
N/A
|
133
+37%
|
111
-16%
|
407
+267%
|
(304)
N/A
|
(588)
-93%
|
180
N/A
|
611
+239%
|
45
-93%
|
203
+356%
|
37
-82%
|
239
+551%
|
493
+106%
|
460
-7%
|
168
-64%
|
265
+58%
|
396
+50%
|
499
+26%
|
393
-21%
|
95
-76%
|
194
+105%
|
409
+110%
|
527
+29%
|
626
+19%
|
583
-7%
|
296
-49%
|
(165)
N/A
|
129
N/A
|
250
+94%
|
202
-19%
|
130
-36%
|
(87)
N/A
|
203
N/A
|
392
+93%
|
295
-25%
|
416
+41%
|
434
+4%
|