Teikoku Sen-I Co Ltd
TSE:3302
Cash Flow Statement
Cash Flow Statement
Teikoku Sen-I Co Ltd
Sep-2006 | 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 |
105
|
(59)
|
(950)
|
(263)
|
303
|
734
|
1 230
|
1 554
|
1 396
|
2 184
|
2 697
|
2 973
|
2 708
|
3 950
|
5 626
|
5 866
|
5 080
|
8 201
|
11 704
|
8 432
|
3 538
|
4 123
|
4 033
|
3 662
|
4 275
|
4 226
|
6 168
|
4 985
|
3 914
|
6 194
|
6 730
|
4 866
|
4 185
|
5 730
|
6 222
|
5 294
|
4 886
|
3 520
|
|
Depreciation & Amortization |
2
|
6
|
12
|
4
|
36
|
16
|
40
|
6
|
21
|
117
|
352
|
452
|
357
|
355
|
351
|
361
|
343
|
337
|
368
|
391
|
373
|
366
|
365
|
351
|
336
|
316
|
319
|
354
|
397
|
414
|
397
|
392
|
420
|
495
|
541
|
558
|
607
|
701
|
|
Other Non-Cash Items |
43
|
(106)
|
589
|
47
|
(663)
|
17
|
9
|
(32)
|
79
|
64
|
89
|
116
|
41
|
187
|
(318)
|
(512)
|
(51)
|
(63)
|
(54)
|
(94)
|
(130)
|
(164)
|
(234)
|
(223)
|
(243)
|
(321)
|
(246)
|
(290)
|
(297)
|
(39)
|
(430)
|
(776)
|
(605)
|
(664)
|
(766)
|
(700)
|
(688)
|
(803)
|
|
Cash Taxes Paid |
(618)
|
346
|
435
|
(94)
|
(78)
|
(261)
|
(397)
|
482
|
643
|
641
|
1 704
|
1 706
|
2 057
|
2 060
|
1 712
|
1 714
|
2 450
|
2 814
|
3 185
|
3 458
|
3 301
|
3 265
|
1 432
|
682
|
1 362
|
1 332
|
1 392
|
1 408
|
1 539
|
1 641
|
2 156
|
2 304
|
1 302
|
1 002
|
1 789
|
2 038
|
1 611
|
1 528
|
|
Cash Interest Paid |
(13)
|
0
|
2
|
(0)
|
(3)
|
0
|
1
|
(1)
|
(2)
|
(1)
|
7
|
8
|
6
|
5
|
6
|
7
|
6
|
5
|
4
|
4
|
4
|
5
|
4
|
3
|
4
|
3
|
5
|
5
|
4
|
4
|
3
|
3
|
4
|
5
|
6
|
5
|
3
|
2
|
|
Change in Working Capital |
(350)
|
363
|
(7)
|
1 463
|
792
|
(1 572)
|
0
|
(2 395)
|
(299)
|
(520)
|
1 833
|
1 866
|
(2 535)
|
(5 834)
|
(949)
|
317
|
(4 289)
|
(5 861)
|
(3 423)
|
(306)
|
(2 541)
|
(4 236)
|
(1 323)
|
(2 432)
|
(924)
|
(2 564)
|
(4 789)
|
389
|
850
|
(4 676)
|
(280)
|
1 617
|
(2 579)
|
(5 541)
|
(1 194)
|
4 295
|
(2 279)
|
(4 350)
|
|
Cash from Operating Activities |
(200)
N/A
|
204
N/A
|
(356)
N/A
|
1 251
N/A
|
468
-63%
|
(805)
N/A
|
1 279
N/A
|
(867)
N/A
|
1 197
N/A
|
1 845
+54%
|
4 971
+169%
|
5 406
+9%
|
571
-89%
|
(1 343)
N/A
|
4 709
N/A
|
6 032
+28%
|
1 084
-82%
|
2 614
+141%
|
8 595
+229%
|
8 424
-2%
|
1 240
-85%
|
90
-93%
|
2 840
+3 063%
|
1 359
-52%
|
3 444
+153%
|
1 656
-52%
|
1 453
-12%
|
5 439
+274%
|
4 865
-11%
|
1 894
-61%
|
6 417
+239%
|
6 099
-5%
|
1 421
-77%
|
19
-99%
|
4 803
+24 804%
|
9 446
+97%
|
2 525
-73%
|
(933)
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(166)
|
53
|
97
|
(643)
|
(592)
|
575
|
518
|
(42)
|
(83)
|
(53)
|
(205)
|
(320)
|
(202)
|
(334)
|
(311)
|
(312)
|
(275)
|
(281)
|
(563)
|
(750)
|
(601)
|
(407)
|
(283)
|
(267)
|
(216)
|
(448)
|
(573)
|
(2 474)
|
(2 729)
|
(716)
|
(2 178)
|
(2 969)
|
(2 032)
|
(3 509)
|
(3 655)
|
(2 780)
|
(1 993)
|
(527)
|
|
Other Items |
319
|
(75)
|
(148)
|
46
|
94
|
(41)
|
(64)
|
1
|
(2)
|
(21)
|
(1 021)
|
(24)
|
(23)
|
(614)
|
(7 022)
|
(5 421)
|
(8)
|
(1 208)
|
(5 401)
|
(7 344)
|
1 845
|
4 050
|
(403)
|
(2 307)
|
150
|
1 994
|
(1 060)
|
(1 139)
|
1 670
|
2 199
|
(261)
|
(1 240)
|
(1 578)
|
(1 107)
|
3 659
|
4 252
|
(72)
|
(191)
|
|
Cash from Investing Activities |
153
N/A
|
(22)
N/A
|
(52)
-139%
|
(597)
-1 056%
|
(497)
+17%
|
534
N/A
|
455
-15%
|
(41)
N/A
|
(85)
-105%
|
(75)
+12%
|
(1 226)
-1 546%
|
(344)
+72%
|
(225)
+35%
|
(948)
-322%
|
(7 333)
-674%
|
(5 734)
+22%
|
(284)
+95%
|
(1 489)
-425%
|
(5 964)
-300%
|
(8 094)
-36%
|
1 244
N/A
|
3 643
+193%
|
(686)
N/A
|
(2 574)
-275%
|
(66)
+97%
|
1 546
N/A
|
(1 633)
N/A
|
(3 613)
-121%
|
(1 059)
+71%
|
1 483
N/A
|
(2 438)
N/A
|
(4 208)
-73%
|
(3 609)
+14%
|
(4 616)
-28%
|
4
N/A
|
1 472
+38 575%
|
(2 065)
N/A
|
(718)
+65%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
123
|
1
|
(33)
|
(19)
|
(116)
|
19
|
116
|
0
|
1
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(572)
|
(603)
|
(118)
|
(87)
|
|
Net Issuance of Debt |
(1 036)
|
(568)
|
281
|
(169)
|
(149)
|
180
|
202
|
(11)
|
(33)
|
(52)
|
(77)
|
(97)
|
(77)
|
121
|
143
|
(44)
|
(66)
|
(77)
|
(77)
|
121
|
143
|
(44)
|
(66)
|
(77)
|
(77)
|
121
|
143
|
(44)
|
(66)
|
(77)
|
(77)
|
21
|
60
|
985
|
(48)
|
(1 064)
|
(66)
|
(67)
|
|
Cash Paid for Dividends |
(130)
|
10
|
(1)
|
(115)
|
(133)
|
19
|
7
|
(135)
|
(131)
|
(131)
|
(636)
|
(716)
|
(650)
|
(650)
|
(521)
|
(520)
|
(650)
|
(650)
|
(782)
|
(782)
|
(783)
|
(782)
|
(783)
|
(783)
|
(782)
|
(782)
|
(1 045)
|
(1 044)
|
(1 047)
|
(1 047)
|
(1 177)
|
(1 178)
|
(1 183)
|
(1 182)
|
(1 186)
|
(1 186)
|
(1 319)
|
(1 319)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(1 043)
N/A
|
(556)
+47%
|
247
N/A
|
(302)
N/A
|
(398)
-32%
|
218
N/A
|
325
+49%
|
(145)
N/A
|
(162)
-12%
|
(183)
-12%
|
(715)
-292%
|
(815)
-14%
|
(728)
+11%
|
(530)
+27%
|
(378)
+29%
|
(568)
-50%
|
(721)
-27%
|
(729)
-1%
|
(860)
-18%
|
(661)
+23%
|
(640)
+3%
|
(827)
-29%
|
(849)
-3%
|
(861)
-1%
|
(860)
+0%
|
(661)
+23%
|
(902)
-37%
|
(1 089)
-21%
|
(1 113)
-2%
|
(1 125)
-1%
|
(1 255)
-12%
|
(1 156)
+8%
|
(1 123)
+3%
|
(197)
+82%
|
(1 806)
-816%
|
(2 853)
-58%
|
(1 503)
+47%
|
(1 473)
+2%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(1 090)
N/A
|
(374)
+66%
|
(161)
+57%
|
352
N/A
|
(427)
N/A
|
(53)
+88%
|
2 058
N/A
|
(1 054)
N/A
|
949
N/A
|
1 588
+67%
|
3 030
+91%
|
4 247
+40%
|
(382)
N/A
|
(2 820)
-638%
|
(3 002)
-6%
|
(269)
+91%
|
80
N/A
|
396
+396%
|
1 772
+348%
|
(331)
N/A
|
1 843
N/A
|
2 905
+58%
|
1 305
-55%
|
(2 076)
N/A
|
2 518
N/A
|
2 541
+1%
|
(1 083)
N/A
|
737
N/A
|
2 692
+265%
|
2 252
-16%
|
2 724
+21%
|
735
-73%
|
(3 310)
N/A
|
(4 793)
-45%
|
3 001
N/A
|
8 065
+169%
|
(1 043)
N/A
|
(3 124)
-200%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(366)
N/A
|
257
N/A
|
(259)
N/A
|
608
N/A
|
(124)
N/A
|
(230)
-86%
|
1 797
N/A
|
(910)
N/A
|
1 114
N/A
|
1 792
+61%
|
4 766
+166%
|
5 086
+7%
|
369
-93%
|
(1 677)
N/A
|
4 398
N/A
|
5 720
+30%
|
809
-86%
|
2 333
+189%
|
8 032
+244%
|
7 674
-4%
|
639
-92%
|
(318)
N/A
|
2 556
N/A
|
1 092
-57%
|
3 227
+196%
|
1 208
-63%
|
879
-27%
|
2 965
+237%
|
2 135
-28%
|
1 178
-45%
|
4 239
+260%
|
3 131
-26%
|
(610)
N/A
|
(3 490)
-472%
|
1 149
N/A
|
6 667
+480%
|
532
-92%
|
(1 460)
N/A
|