Aucfan Co Ltd
TSE:3674
Cash Flow Statement
Cash Flow Statement
Aucfan Co Ltd
| 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 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
413
|
348
|
151
|
460
|
544
|
264
|
433
|
310
|
274
|
903
|
590
|
(12)
|
709
|
1 366
|
359
|
(318)
|
402
|
375
|
31
|
246
|
303
|
164
|
(183)
|
|
| Depreciation & Amortization |
106
|
158
|
239
|
321
|
394
|
421
|
424
|
415
|
441
|
455
|
409
|
368
|
357
|
369
|
345
|
290
|
262
|
275
|
275
|
249
|
242
|
254
|
272
|
|
| Other Non-Cash Items |
(4)
|
(61)
|
(8)
|
(170)
|
(222)
|
(83)
|
(275)
|
(178)
|
106
|
64
|
86
|
104
|
23
|
231
|
484
|
374
|
328
|
324
|
98
|
98
|
57
|
60
|
4
|
|
| Cash Taxes Paid |
167
|
153
|
156
|
30
|
(25)
|
172
|
269
|
128
|
79
|
156
|
150
|
150
|
148
|
438
|
600
|
167
|
34
|
225
|
255
|
29
|
(79)
|
95
|
138
|
|
| Cash Interest Paid |
0
|
2
|
6
|
12
|
13
|
12
|
9
|
7
|
9
|
11
|
8
|
7
|
9
|
11
|
10
|
8
|
8
|
6
|
6
|
6
|
8
|
12
|
19
|
|
| Change in Working Capital |
(185)
|
(167)
|
(247)
|
(134)
|
50
|
(347)
|
(427)
|
(98)
|
(354)
|
(714)
|
(1 092)
|
(1 159)
|
(301)
|
417
|
(62)
|
(278)
|
87
|
(125)
|
(282)
|
(22)
|
402
|
360
|
110
|
|
| Cash from Operating Activities |
330
N/A
|
277
-16%
|
136
-51%
|
477
+252%
|
766
+61%
|
255
-67%
|
155
-39%
|
449
+189%
|
468
+4%
|
708
+51%
|
(7)
N/A
|
(699)
-10 482%
|
788
N/A
|
2 384
+202%
|
1 126
-53%
|
67
-94%
|
1 079
+1 509%
|
850
-21%
|
123
-85%
|
570
+363%
|
1 004
+76%
|
839
-16%
|
203
-76%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(323)
|
(267)
|
(227)
|
(232)
|
(297)
|
(297)
|
(358)
|
(379)
|
(313)
|
(301)
|
(315)
|
(327)
|
(308)
|
(326)
|
(273)
|
(232)
|
(311)
|
(339)
|
(394)
|
(333)
|
(214)
|
(241)
|
(211)
|
|
| Other Items |
(168)
|
(612)
|
(1 494)
|
(999)
|
48
|
(72)
|
233
|
265
|
90
|
96
|
(7)
|
25
|
21
|
(24)
|
(3)
|
44
|
48
|
(141)
|
18
|
191
|
7
|
11
|
(336)
|
|
| Cash from Investing Activities |
(491)
N/A
|
(880)
-79%
|
(1 722)
-96%
|
(1 231)
+28%
|
(249)
+80%
|
(370)
-49%
|
(126)
+66%
|
(114)
+9%
|
(222)
-96%
|
(204)
+8%
|
(322)
-58%
|
(302)
+6%
|
(287)
+5%
|
(350)
-22%
|
(277)
+21%
|
(189)
+32%
|
(263)
-40%
|
(480)
-82%
|
(376)
+22%
|
(143)
+62%
|
(207)
-45%
|
(230)
-11%
|
(546)
-138%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
178
|
48
|
0
|
(27)
|
17
|
0
|
7
|
0
|
2
|
205
|
203
|
0
|
46
|
46
|
(0)
|
179
|
179
|
0
|
(137)
|
0
|
0
|
(35)
|
(35)
|
|
| Net Issuance of Debt |
0
|
732
|
1 714
|
745
|
(520)
|
(277)
|
(438)
|
60
|
816
|
12
|
(612)
|
(208)
|
770
|
397
|
(463)
|
(355)
|
(262)
|
(505)
|
(214)
|
580
|
390
|
(226)
|
(359)
|
|
| Other |
0
|
115
|
129
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(4)
|
33
|
(43)
|
7
|
0
|
0
|
0
|
18
|
18
|
42
|
44
|
2
|
|
| Cash from Financing Activities |
178
N/A
|
894
+402%
|
1 844
+106%
|
732
-60%
|
(503)
N/A
|
(267)
+47%
|
(431)
-61%
|
67
N/A
|
818
+1 114%
|
217
-74%
|
(411)
N/A
|
(212)
+48%
|
849
N/A
|
400
-53%
|
(456)
N/A
|
(176)
+61%
|
(83)
+53%
|
(505)
-509%
|
(332)
+34%
|
462
N/A
|
432
-6%
|
(217)
N/A
|
(391)
-80%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
2
|
1
|
4
|
9
|
11
|
5
|
2
|
2
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(1)
|
4
|
9
|
33
|
30
|
(12)
|
9
|
27
|
|
| Net Change in Cash |
17
N/A
|
293
+1 584%
|
259
-12%
|
(19)
N/A
|
22
N/A
|
(371)
N/A
|
(396)
-7%
|
404
N/A
|
1 066
+164%
|
719
-33%
|
(740)
N/A
|
(1 212)
-64%
|
1 350
N/A
|
2 433
+80%
|
392
-84%
|
(299)
N/A
|
736
N/A
|
(126)
N/A
|
(552)
-337%
|
919
N/A
|
1 217
+32%
|
401
-67%
|
(707)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
7
N/A
|
10
+48%
|
(92)
N/A
|
245
N/A
|
468
+92%
|
(42)
N/A
|
(203)
-380%
|
70
N/A
|
155
+122%
|
407
+162%
|
(322)
N/A
|
(1 026)
-219%
|
480
N/A
|
2 057
+329%
|
852
-59%
|
(165)
N/A
|
768
N/A
|
511
-33%
|
(270)
N/A
|
237
N/A
|
790
+233%
|
598
-24%
|
(8)
N/A
|
|