Ad-Sol Nissin Corp
TSE:3837
Cash Flow Statement
Cash Flow Statement
Ad-Sol Nissin Corp
Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-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 |
133
|
(107)
|
(210)
|
(213)
|
35
|
143
|
128
|
165
|
157
|
207
|
202
|
197
|
238
|
298
|
408
|
408
|
500
|
550
|
698
|
777
|
740
|
852
|
958
|
1 014
|
1 130
|
1 236
|
1 335
|
1 343
|
1 242
|
1 137
|
1 048
|
1 241
|
1 434
|
|
Depreciation & Amortization |
1
|
12
|
8
|
6
|
(11)
|
(3)
|
(23)
|
(16)
|
30
|
28
|
26
|
25
|
23
|
22
|
22
|
23
|
26
|
53
|
78
|
81
|
83
|
86
|
92
|
99
|
98
|
95
|
93
|
90
|
92
|
95
|
95
|
118
|
141
|
|
Other Non-Cash Items |
(155)
|
(171)
|
151
|
132
|
(41)
|
120
|
2
|
224
|
107
|
48
|
82
|
79
|
44
|
(26)
|
(2)
|
(26)
|
(39)
|
95
|
103
|
65
|
(16)
|
27
|
96
|
18
|
31
|
(88)
|
(143)
|
(35)
|
(44)
|
(69)
|
(26)
|
60
|
(9)
|
|
Cash Taxes Paid |
14
|
4
|
(121)
|
(222)
|
51
|
51
|
79
|
79
|
139
|
182
|
84
|
56
|
92
|
93
|
118
|
139
|
139
|
141
|
248
|
285
|
271
|
302
|
309
|
330
|
336
|
350
|
396
|
434
|
476
|
494
|
325
|
253
|
425
|
|
Cash Interest Paid |
(1)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(90)
|
261
|
353
|
414
|
(78)
|
(609)
|
(481)
|
(327)
|
(185)
|
(264)
|
(236)
|
(108)
|
(88)
|
(255)
|
(283)
|
167
|
(90)
|
(191)
|
(421)
|
(570)
|
(118)
|
(150)
|
(526)
|
(694)
|
(448)
|
(34)
|
(372)
|
(1 133)
|
(576)
|
619
|
233
|
(398)
|
(442)
|
|
Cash from Operating Activities |
(111)
N/A
|
(5)
+95%
|
303
N/A
|
339
+12%
|
(95)
N/A
|
(349)
-267%
|
(373)
-7%
|
47
N/A
|
109
+135%
|
19
-82%
|
75
+286%
|
194
+160%
|
217
+12%
|
38
-83%
|
146
+288%
|
573
+293%
|
398
-31%
|
506
+27%
|
457
-10%
|
353
-23%
|
690
+95%
|
814
+18%
|
620
-24%
|
436
-30%
|
810
+86%
|
1 209
+49%
|
913
-24%
|
265
-71%
|
713
+169%
|
1 782
+150%
|
1 350
-24%
|
1 020
-24%
|
1 124
+10%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||
Capital Expenditures |
(5)
|
(39)
|
3
|
42
|
1
|
1
|
4
|
2
|
(4)
|
(30)
|
(42)
|
(13)
|
(23)
|
(21)
|
(13)
|
(24)
|
(18)
|
(236)
|
(246)
|
(24)
|
(102)
|
(100)
|
(382)
|
(573)
|
(222)
|
(50)
|
(43)
|
(23)
|
(58)
|
(173)
|
(235)
|
(130)
|
(36)
|
|
Other Items |
215
|
180
|
(233)
|
(193)
|
4
|
13
|
(16)
|
36
|
14
|
(7)
|
46
|
(12)
|
(31)
|
(4)
|
(291)
|
(291)
|
(4)
|
(28)
|
(30)
|
(39)
|
(40)
|
(4)
|
(21)
|
(39)
|
(474)
|
(546)
|
(72)
|
17
|
(4)
|
(68)
|
(16)
|
30
|
(34)
|
|
Cash from Investing Activities |
210
N/A
|
141
-33%
|
(230)
N/A
|
(151)
+34%
|
5
N/A
|
13
+173%
|
(12)
N/A
|
38
N/A
|
10
-73%
|
(37)
N/A
|
4
N/A
|
(25)
N/A
|
(54)
-120%
|
(25)
+53%
|
(304)
-1 102%
|
(315)
-4%
|
(21)
+93%
|
(264)
-1 140%
|
(276)
-5%
|
(63)
+77%
|
(141)
-122%
|
(104)
+26%
|
(402)
-287%
|
(612)
-52%
|
(696)
-14%
|
(596)
+14%
|
(115)
+81%
|
(6)
+95%
|
(62)
-894%
|
(241)
-287%
|
(251)
-4%
|
(100)
+60%
|
(69)
+31%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(56)
|
(56)
|
56
|
56
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(40)
|
(40)
|
(18)
|
(18)
|
(0)
|
215
|
215
|
0
|
(0)
|
32
|
39
|
8
|
(143)
|
(116)
|
34
|
62
|
67
|
46
|
38
|
24
|
22
|
0
|
0
|
0
|
|
Net Issuance of Debt |
4
|
103
|
47
|
(1)
|
0
|
525
|
282
|
263
|
(73)
|
(73)
|
(73)
|
(73)
|
(74)
|
(57)
|
50
|
28
|
(85)
|
125
|
125
|
(63)
|
(40)
|
100
|
30
|
(80)
|
290
|
123
|
(265)
|
(205)
|
(185)
|
(88)
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
28
|
21
|
(4)
|
5
|
25
|
25
|
41
|
39
|
(30)
|
(32)
|
(35)
|
(34)
|
(35)
|
(39)
|
(50)
|
(60)
|
(85)
|
(89)
|
(115)
|
(165)
|
(180)
|
(190)
|
(189)
|
(198)
|
(245)
|
(274)
|
(294)
|
(314)
|
(324)
|
(343)
|
(334)
|
(334)
|
(354)
|
|
Other |
(0)
|
(3)
|
(0)
|
(1)
|
0
|
(2)
|
2
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Cash from Financing Activities |
(24)
N/A
|
64
N/A
|
98
+52%
|
59
-40%
|
25
-57%
|
323
+1 177%
|
99
-69%
|
79
-20%
|
(105)
N/A
|
(149)
-41%
|
(151)
-1%
|
(129)
+15%
|
(130)
-1%
|
(98)
+25%
|
212
N/A
|
180
-15%
|
(172)
N/A
|
35
N/A
|
43
+24%
|
(190)
N/A
|
(214)
-12%
|
(236)
-10%
|
(278)
-18%
|
(246)
+11%
|
105
N/A
|
(86)
N/A
|
(514)
-501%
|
(482)
+6%
|
(487)
-1%
|
(410)
+16%
|
(336)
+18%
|
(336)
0%
|
(355)
-6%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||
Net Change in Cash |
75
N/A
|
200
+168%
|
171
-14%
|
247
+44%
|
(65)
N/A
|
(12)
+81%
|
(287)
-2 210%
|
163
N/A
|
14
-91%
|
(166)
N/A
|
(72)
+57%
|
41
N/A
|
34
-17%
|
(86)
N/A
|
54
N/A
|
438
+713%
|
204
-53%
|
277
+35%
|
224
-19%
|
99
-56%
|
336
+238%
|
475
+41%
|
(60)
N/A
|
(421)
-605%
|
220
N/A
|
527
+140%
|
284
-46%
|
(223)
N/A
|
164
N/A
|
1 131
+588%
|
763
-33%
|
584
-23%
|
700
+20%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||
Free Cash Flow |
(116)
N/A
|
(44)
+62%
|
306
N/A
|
381
+24%
|
(94)
N/A
|
(348)
-270%
|
(370)
-6%
|
48
N/A
|
106
+119%
|
(11)
N/A
|
33
N/A
|
181
+449%
|
194
+8%
|
16
-92%
|
133
+712%
|
548
+312%
|
380
-31%
|
270
-29%
|
211
-22%
|
329
+56%
|
589
+79%
|
714
+21%
|
239
-67%
|
(136)
N/A
|
588
N/A
|
1 158
+97%
|
870
-25%
|
242
-72%
|
655
+171%
|
1 609
+146%
|
1 115
-31%
|
891
-20%
|
1 089
+22%
|