Tenpo Innovation Co Ltd
TSE:3484
Cash Flow Statement
Cash Flow Statement
Tenpo Innovation Co Ltd
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 |
714
|
759
|
818
|
764
|
842
|
976
|
987
|
1 100
|
1 267
|
1 244
|
|
Depreciation & Amortization |
18
|
26
|
23
|
19
|
20
|
27
|
40
|
42
|
37
|
39
|
|
Other Non-Cash Items |
(47)
|
(2)
|
(14)
|
(16)
|
(30)
|
(47)
|
(18)
|
(12)
|
(26)
|
(21)
|
|
Cash Taxes Paid |
193
|
272
|
186
|
170
|
279
|
232
|
245
|
360
|
417
|
429
|
|
Change in Working Capital |
(250)
|
(350)
|
96
|
447
|
(165)
|
(40)
|
115
|
(260)
|
(203)
|
(171)
|
|
Cash from Operating Activities |
435
N/A
|
433
0%
|
923
+113%
|
1 214
+32%
|
666
-45%
|
915
+37%
|
1 124
+23%
|
870
-23%
|
1 074
+23%
|
1 090
+2%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(315)
|
(340)
|
(56)
|
(7)
|
(130)
|
(376)
|
(260)
|
(17)
|
(12)
|
(28)
|
|
Other Items |
(10)
|
(62)
|
(62)
|
0
|
(10)
|
0
|
(10)
|
(11)
|
(10)
|
0
|
|
Cash from Investing Activities |
(325)
N/A
|
(402)
-24%
|
(118)
+71%
|
(17)
+86%
|
(140)
-724%
|
(386)
-176%
|
(269)
+30%
|
(28)
+89%
|
(22)
+23%
|
(37)
-67%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
134
|
134
|
(0)
|
0
|
0
|
(135)
|
(135)
|
0
|
(806)
|
(1 078)
|
|
Cash Paid for Dividends |
(67)
|
(125)
|
(125)
|
(160)
|
(160)
|
(160)
|
(160)
|
(212)
|
(212)
|
(272)
|
|
Other |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Cash from Financing Activities |
67
N/A
|
9
-86%
|
(125)
N/A
|
(160)
-29%
|
(160)
N/A
|
(296)
-84%
|
(296)
N/A
|
(212)
+28%
|
(1 018)
-380%
|
(1 351)
-33%
|
|
Change in Cash | |||||||||||
Net Change in Cash |
177
N/A
|
41
-77%
|
681
+1 561%
|
1 037
+52%
|
366
-65%
|
234
-36%
|
559
+139%
|
630
+13%
|
34
-95%
|
(297)
N/A
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
120
N/A
|
94
-22%
|
867
+827%
|
1 207
+39%
|
536
-56%
|
539
+1%
|
864
+60%
|
853
-1%
|
1 062
+25%
|
1 063
+0%
|