Econach Holdings Co Ltd
TSE:3521
Cash Flow Statement
Cash Flow Statement
Econach Holdings Co Ltd
Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | 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 |
(42)
|
52
|
(57)
|
(60)
|
189
|
32
|
55
|
64
|
61
|
80
|
100
|
130
|
136
|
149
|
139
|
139
|
116
|
106
|
55
|
(22)
|
(36)
|
35
|
(26)
|
(444)
|
(485)
|
(194)
|
43
|
178
|
164
|
199
|
181
|
249
|
246
|
(112)
|
(203)
|
(160)
|
23
|
94
|
162
|
254
|
|
Depreciation & Amortization |
23
|
1
|
(4)
|
(0)
|
4
|
(0)
|
7
|
1
|
19
|
54
|
58
|
54
|
49
|
48
|
48
|
48
|
46
|
45
|
45
|
48
|
55
|
69
|
69
|
101
|
185
|
244
|
247
|
238
|
226
|
217
|
210
|
204
|
200
|
173
|
173
|
179
|
178
|
200
|
210
|
261
|
|
Other Non-Cash Items |
25
|
6
|
147
|
2
|
(200)
|
(20)
|
(39)
|
(18)
|
(25)
|
(50)
|
(44)
|
(42)
|
(43)
|
(45)
|
(37)
|
(67)
|
(65)
|
(57)
|
(51)
|
(3)
|
8
|
1
|
89
|
120
|
36
|
43
|
63
|
31
|
16
|
50
|
40
|
16
|
77
|
78
|
(22)
|
(11)
|
(152)
|
(169)
|
(160)
|
(153)
|
|
Cash Taxes Paid |
0
|
(4)
|
4
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
6
|
6
|
8
|
7
|
7
|
7
|
8
|
8
|
11
|
11
|
12
|
12
|
4
|
(2)
|
1
|
3
|
3
|
3
|
25
|
36
|
2
|
(9)
|
10
|
13
|
1
|
(3)
|
124
|
45
|
(40)
|
59
|
111
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
7
|
9
|
11
|
9
|
9
|
10
|
13
|
18
|
24
|
27
|
36
|
43
|
44
|
42
|
37
|
28
|
23
|
20
|
19
|
16
|
13
|
13
|
13
|
12
|
11
|
10
|
9
|
|
Change in Working Capital |
(1 181)
|
74
|
762
|
121
|
183
|
(8)
|
71
|
7
|
24
|
76
|
12
|
10
|
(1)
|
(33)
|
(60)
|
(71)
|
(32)
|
(44)
|
9
|
33
|
(51)
|
(130)
|
(92)
|
(23)
|
28
|
122
|
110
|
(13)
|
41
|
71
|
134
|
119
|
(20)
|
(3)
|
0
|
(128)
|
85
|
124
|
(237)
|
(115)
|
|
Cash from Operating Activities |
(1 151)
N/A
|
132
N/A
|
848
+541%
|
63
-93%
|
176
+181%
|
4
-98%
|
94
+2 305%
|
55
-41%
|
79
+44%
|
160
+102%
|
126
-21%
|
152
+21%
|
141
-7%
|
119
-16%
|
91
-24%
|
49
-46%
|
66
+34%
|
49
-25%
|
58
+18%
|
55
-5%
|
(24)
N/A
|
(26)
-9%
|
45
N/A
|
(246)
N/A
|
(235)
+5%
|
215
N/A
|
463
+115%
|
435
-6%
|
447
+3%
|
536
+20%
|
565
+5%
|
588
+4%
|
503
-14%
|
137
-73%
|
(52)
N/A
|
(121)
-132%
|
134
N/A
|
250
+86%
|
(25)
N/A
|
247
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
1 032
|
73
|
73
|
(19)
|
(8)
|
20
|
19
|
17
|
14
|
(8)
|
(9)
|
(545)
|
(552)
|
(561)
|
(563)
|
(83)
|
(73)
|
(89)
|
(900)
|
(910)
|
(957)
|
(707)
|
(1 183)
|
(1 626)
|
(1 098)
|
(79)
|
(32)
|
(28)
|
(20)
|
(12)
|
(9)
|
(17)
|
(56)
|
(100)
|
(82)
|
(40)
|
(183)
|
(906)
|
(1 198)
|
(537)
|
|
Other Items |
(16)
|
22
|
(508)
|
24
|
656
|
(23)
|
(18)
|
(127)
|
(123)
|
2
|
(499)
|
11
|
10
|
15
|
515
|
239
|
240
|
486
|
331
|
104
|
100
|
(19)
|
(19)
|
268
|
267
|
0
|
(0)
|
(136)
|
167
|
303
|
(2)
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
0
|
420
|
420
|
|
Cash from Investing Activities |
1 016
N/A
|
95
-91%
|
(436)
N/A
|
5
N/A
|
648
+12 598%
|
(3)
N/A
|
1
N/A
|
(110)
N/A
|
(109)
+1%
|
(6)
+94%
|
(508)
-8 368%
|
(534)
-5%
|
(542)
-1%
|
(546)
-1%
|
(48)
+91%
|
156
N/A
|
167
+7%
|
397
+138%
|
(568)
N/A
|
(806)
-42%
|
(857)
-6%
|
(726)
+15%
|
(1 202)
-66%
|
(1 358)
-13%
|
(831)
+39%
|
(79)
+91%
|
(32)
+59%
|
(164)
-412%
|
147
N/A
|
291
+98%
|
(12)
N/A
|
(20)
-69%
|
(56)
-186%
|
(100)
-79%
|
(82)
+18%
|
(40)
+51%
|
(184)
-357%
|
(907)
-392%
|
(778)
+14%
|
(117)
+85%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(692)
|
0
|
(540)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
0
|
0
|
0
|
0
|
300
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
888
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
33
|
16
|
(0)
|
243
|
253
|
262
|
272
|
(27)
|
(27)
|
(28)
|
644
|
711
|
749
|
45
|
308
|
960
|
720
|
28
|
(275)
|
(270)
|
(579)
|
(589)
|
(347)
|
(321)
|
(123)
|
187
|
417
|
117
|
(113)
|
(113)
|
(118)
|
(118)
|
|
Other |
(90)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(782)
N/A
|
0
N/A
|
(450)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
49
N/A
|
33
-33%
|
16
-50%
|
(0)
N/A
|
243
N/A
|
253
+4%
|
262
+4%
|
272
+4%
|
(27)
N/A
|
279
N/A
|
278
0%
|
950
+241%
|
1 017
+7%
|
749
-26%
|
345
-54%
|
608
+76%
|
960
+58%
|
720
-25%
|
28
-96%
|
(275)
N/A
|
(270)
+2%
|
(579)
-115%
|
(589)
-2%
|
(347)
+41%
|
(321)
+7%
|
(123)
+62%
|
187
N/A
|
417
+123%
|
117
-72%
|
774
+564%
|
774
N/A
|
(118)
N/A
|
(118)
+0%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(917)
N/A
|
227
N/A
|
(38)
N/A
|
68
N/A
|
824
+1 115%
|
1
-100%
|
95
+11 750%
|
(6)
N/A
|
3
N/A
|
170
+5 570%
|
(383)
N/A
|
(140)
+63%
|
(149)
-6%
|
(165)
-11%
|
315
N/A
|
179
-43%
|
512
+186%
|
724
+42%
|
440
-39%
|
266
-39%
|
(132)
N/A
|
(407)
-210%
|
(550)
-35%
|
(645)
-17%
|
(346)
+46%
|
165
N/A
|
156
-5%
|
1
-100%
|
15
+2 420%
|
238
+1 472%
|
206
-13%
|
247
+20%
|
324
+31%
|
223
-31%
|
282
+27%
|
(45)
N/A
|
724
N/A
|
117
-84%
|
(922)
N/A
|
12
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(119)
N/A
|
205
N/A
|
920
+349%
|
44
-95%
|
168
+283%
|
24
-86%
|
113
+372%
|
72
-36%
|
93
+29%
|
152
+63%
|
117
-23%
|
(394)
N/A
|
(411)
-4%
|
(442)
-8%
|
(472)
-7%
|
(34)
+93%
|
(7)
+79%
|
(40)
-450%
|
(842)
-2 025%
|
(855)
-2%
|
(981)
-15%
|
(734)
+25%
|
(1 138)
-55%
|
(1 873)
-65%
|
(1 333)
+29%
|
137
N/A
|
431
+215%
|
407
-6%
|
427
+5%
|
524
+23%
|
555
+6%
|
571
+3%
|
447
-22%
|
37
-92%
|
(134)
N/A
|
(162)
-20%
|
(49)
+70%
|
(656)
-1 246%
|
(1 223)
-87%
|
(290)
+76%
|