Nihon Falcom Corp
TSE:3723
Cash Flow Statement
Cash Flow Statement
Nihon Falcom Corp
Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-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 |
(22)
|
29
|
(157)
|
(316)
|
129
|
307
|
(63)
|
(400)
|
(127)
|
(206)
|
(59)
|
51
|
429
|
397
|
334
|
361
|
531
|
520
|
343
|
390
|
712
|
785
|
1 303
|
1 576
|
690
|
482
|
584
|
526
|
968
|
1 201
|
1 295
|
1 619
|
1 472
|
1 117
|
1 352
|
1 669
|
1 418
|
1 312
|
1 573
|
1 702
|
1 344
|
|
Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
2
|
8
|
1
|
3
|
2
|
2
|
7
|
17
|
19
|
11
|
8
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
6
|
5
|
6
|
6
|
5
|
4
|
3
|
2
|
2
|
3
|
6
|
7
|
8
|
12
|
15
|
14
|
|
Other Non-Cash Items |
(10)
|
(11)
|
2
|
(16)
|
1
|
1
|
40
|
41
|
(41)
|
(57)
|
(2)
|
24
|
73
|
46
|
56
|
35
|
(7)
|
(8)
|
(2)
|
(0)
|
3
|
(3)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
3
|
(1)
|
0
|
(0)
|
1
|
(3)
|
(5)
|
(5)
|
(3)
|
(2)
|
2
|
3
|
(2)
|
|
Cash Taxes Paid |
(105)
|
(105)
|
20
|
1
|
(90)
|
(184)
|
173
|
210
|
(134)
|
(154)
|
(26)
|
(28)
|
(28)
|
117
|
116
|
115
|
116
|
209
|
208
|
89
|
97
|
302
|
319
|
550
|
641
|
198
|
129
|
196
|
188
|
329
|
445
|
549
|
621
|
438
|
281
|
592
|
667
|
343
|
371
|
609
|
608
|
|
Change in Working Capital |
(505)
|
(475)
|
103
|
418
|
106
|
(67)
|
(106)
|
44
|
169
|
112
|
164
|
194
|
(148)
|
(144)
|
(148)
|
(127)
|
(434)
|
(180)
|
302
|
(88)
|
(798)
|
(300)
|
(605)
|
(682)
|
113
|
(80)
|
243
|
(263)
|
(864)
|
(336)
|
(506)
|
(687)
|
(344)
|
(324)
|
356
|
(614)
|
(1 320)
|
(136)
|
(348)
|
(784)
|
(452)
|
|
Cash from Operating Activities |
(538)
N/A
|
(457)
+15%
|
(52)
+89%
|
86
N/A
|
235
+174%
|
240
+2%
|
(126)
N/A
|
(306)
-143%
|
2
N/A
|
(148)
N/A
|
105
N/A
|
270
+157%
|
361
+34%
|
317
-12%
|
262
-17%
|
279
+7%
|
99
-65%
|
339
+243%
|
650
+92%
|
310
-52%
|
(76)
N/A
|
489
N/A
|
705
+44%
|
899
+28%
|
807
-10%
|
407
-50%
|
832
+104%
|
268
-68%
|
113
-58%
|
869
+668%
|
793
-9%
|
935
+18%
|
1 131
+21%
|
793
-30%
|
1 707
+115%
|
1 055
-38%
|
102
-90%
|
1 183
+1 054%
|
1 240
+5%
|
935
-25%
|
904
-3%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
150
|
146
|
0
|
2
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(19)
|
2
|
20
|
20
|
(2)
|
(2)
|
(1)
|
(1)
|
(5)
|
(13)
|
(12)
|
(2)
|
(2)
|
(4)
|
0
|
(1)
|
(1)
|
(0)
|
(7)
|
(7)
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(7)
|
(8)
|
(64)
|
(62)
|
(1)
|
0
|
(6)
|
|
Other Items |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
5
|
5
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
0
|
117
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
150
N/A
|
148
-1%
|
0
-100%
|
2
+325%
|
(0)
N/A
|
(0)
+67%
|
(2)
-1 600%
|
(1)
+59%
|
(1)
-29%
|
(24)
-2 578%
|
2
N/A
|
25
+1 371%
|
25
-2%
|
(2)
N/A
|
(2)
N/A
|
(1)
+65%
|
(1)
-100%
|
(5)
-275%
|
(4)
+18%
|
(2)
+49%
|
(2)
-11%
|
(2)
-5%
|
(4)
-77%
|
0
N/A
|
(118)
N/A
|
(118)
0%
|
(0)
+100%
|
(7)
-1 999%
|
(7)
-1%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-54%
|
(25)
-1 487%
|
(28)
-13%
|
(8)
+70%
|
53
N/A
|
54
+3%
|
(1)
N/A
|
0
N/A
|
(6)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(291)
|
(291)
|
0
|
(7)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
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 Paid for Dividends |
(35)
|
(42)
|
1
|
0
|
4
|
0
|
(1)
|
(0)
|
(4)
|
(0)
|
26
|
30
|
30
|
(46)
|
(53)
|
(50)
|
(50)
|
(61)
|
(61)
|
(51)
|
(51)
|
(71)
|
(71)
|
(102)
|
(102)
|
(72)
|
(71)
|
(71)
|
(71)
|
(82)
|
(82)
|
(102)
|
(102)
|
(123)
|
(123)
|
(123)
|
(123)
|
(205)
|
(205)
|
(205)
|
(205)
|
|
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
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(326)
N/A
|
(334)
-2%
|
1
N/A
|
(7)
N/A
|
3
N/A
|
(1)
N/A
|
(1)
+17%
|
(0)
+20%
|
(4)
-950%
|
(1)
+79%
|
26
N/A
|
30
+15%
|
30
0%
|
(46)
N/A
|
(53)
-16%
|
(50)
+6%
|
(47)
+6%
|
(58)
-23%
|
(61)
-6%
|
(51)
+17%
|
(51)
0%
|
(71)
-40%
|
(71)
+0%
|
(102)
-44%
|
(102)
+0%
|
(72)
+30%
|
(71)
+0%
|
(71)
+0%
|
(71)
0%
|
(82)
-14%
|
(82)
0%
|
(102)
-25%
|
(102)
+0%
|
(123)
-21%
|
(123)
0%
|
(123)
+0%
|
(123)
+0%
|
(205)
-67%
|
(205)
+0%
|
(205)
0%
|
(205)
0%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(714)
N/A
|
(642)
+10%
|
(51)
+92%
|
81
N/A
|
238
+195%
|
239
+1%
|
(128)
N/A
|
(307)
-139%
|
(3)
+99%
|
(173)
-5 316%
|
133
N/A
|
325
+144%
|
416
+28%
|
269
-35%
|
207
-23%
|
228
+11%
|
51
-78%
|
277
+447%
|
585
+111%
|
257
-56%
|
(129)
N/A
|
416
N/A
|
630
+51%
|
795
+26%
|
588
-26%
|
218
-63%
|
760
+249%
|
190
-75%
|
35
-82%
|
787
+2 160%
|
711
-10%
|
832
+17%
|
1 028
+24%
|
645
-37%
|
1 556
+141%
|
924
-41%
|
32
-96%
|
1 032
+3 080%
|
1 034
+0%
|
732
-29%
|
693
-5%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(388)
N/A
|
(311)
+20%
|
(52)
+83%
|
88
N/A
|
235
+168%
|
240
+2%
|
(128)
N/A
|
(307)
-140%
|
1
N/A
|
(168)
N/A
|
107
N/A
|
290
+172%
|
381
+31%
|
315
-17%
|
260
-18%
|
279
+7%
|
98
-65%
|
335
+242%
|
636
+90%
|
298
-53%
|
(79)
N/A
|
487
N/A
|
701
+44%
|
899
+28%
|
806
-10%
|
406
-50%
|
831
+105%
|
261
-69%
|
106
-59%
|
869
+718%
|
793
-9%
|
934
+18%
|
1 130
+21%
|
789
-30%
|
1 699
+115%
|
1 047
-38%
|
39
-96%
|
1 120
+2 798%
|
1 238
+11%
|
935
-24%
|
898
-4%
|