Matsuoka Corp
TSE:3611
Cash Flow Statement
Cash Flow Statement
Matsuoka Corp
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 |
5 216
|
4 705
|
2 197
|
4 287
|
4 064
|
783
|
1 139
|
1 625
|
2 902
|
4 843
|
|
Depreciation & Amortization |
1 098
|
1 257
|
1 395
|
1 344
|
1 281
|
1 265
|
1 288
|
1 518
|
1 846
|
1 964
|
|
Other Non-Cash Items |
(1 513)
|
(1 460)
|
1 144
|
670
|
353
|
710
|
(459)
|
(666)
|
(199)
|
(232)
|
|
Cash Taxes Paid |
1 032
|
1 244
|
1 490
|
1 355
|
912
|
1 298
|
1 494
|
804
|
641
|
1 423
|
|
Cash Interest Paid |
162
|
112
|
131
|
120
|
70
|
40
|
68
|
89
|
113
|
151
|
|
Change in Working Capital |
75
|
(2 751)
|
(2 455)
|
(1 997)
|
949
|
(390)
|
(1 147)
|
(3 771)
|
(5 054)
|
(2 995)
|
|
Cash from Operating Activities |
4 876
N/A
|
1 751
-64%
|
2 281
+30%
|
4 304
+89%
|
6 647
+54%
|
2 368
-64%
|
821
-65%
|
(1 294)
N/A
|
(505)
+61%
|
3 580
N/A
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(5 059)
|
(3 412)
|
(1 423)
|
(1 751)
|
(2 345)
|
(3 126)
|
(2 568)
|
(3 509)
|
(6 313)
|
(4 872)
|
|
Other Items |
1 740
|
1 072
|
(70)
|
1 102
|
2 004
|
980
|
(243)
|
68
|
116
|
(896)
|
|
Cash from Investing Activities |
(3 319)
N/A
|
(2 340)
+29%
|
(1 493)
+36%
|
(649)
+57%
|
(341)
+47%
|
(2 146)
-529%
|
(2 811)
-31%
|
(3 441)
-22%
|
(6 197)
-80%
|
(5 768)
+7%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
53
|
36
|
29
|
29
|
22
|
15
|
17
|
0
|
196
|
0
|
|
Net Issuance of Debt |
(2 148)
|
(1 976)
|
420
|
(1 096)
|
(1 176)
|
1 042
|
3 529
|
9 087
|
5 111
|
(682)
|
|
Cash Paid for Dividends |
(397)
|
(499)
|
(499)
|
(401)
|
(401)
|
(391)
|
(391)
|
(392)
|
(392)
|
(399)
|
|
Other |
1 104
|
(123)
|
(94)
|
26
|
(792)
|
(791)
|
(6)
|
(10)
|
(6)
|
(4)
|
|
Cash from Financing Activities |
(1 388)
N/A
|
(2 562)
-85%
|
(144)
+94%
|
(1 442)
-901%
|
(2 347)
-63%
|
(125)
+95%
|
3 149
N/A
|
8 690
+176%
|
4 909
-44%
|
(889)
N/A
|
|
Change in Cash | |||||||||||
Effect of Foreign Exchange Rates |
(166)
|
(307)
|
(121)
|
(157)
|
(122)
|
799
|
1 195
|
2 198
|
1 068
|
31
|
|
Net Change in Cash |
3
N/A
|
(3 458)
N/A
|
523
N/A
|
2 056
+293%
|
3 837
+87%
|
896
-77%
|
2 354
+163%
|
6 153
+161%
|
(725)
N/A
|
(3 046)
-320%
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
(183)
N/A
|
(1 661)
-808%
|
858
N/A
|
2 553
+198%
|
4 302
+69%
|
(758)
N/A
|
(1 747)
-130%
|
(4 803)
-175%
|
(6 818)
-42%
|
(1 292)
+81%
|