Taoka Chemical Co Ltd
TSE:4113
Cash Flow Statement
Cash Flow Statement
Taoka Chemical Co Ltd
| 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 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
849
|
221
|
534
|
255
|
791
|
713
|
388
|
(6)
|
(151)
|
(116)
|
433
|
323
|
587
|
1 163
|
1 713
|
1 629
|
1 761
|
2 086
|
1 947
|
2 425
|
2 517
|
2 083
|
2 695
|
3 620
|
3 663
|
3 745
|
2 769
|
1 183
|
478
|
819
|
1 128
|
1 362
|
1 963
|
2 541
|
|
| Depreciation & Amortization |
(17)
|
(46)
|
268
|
(26)
|
1 320
|
1 129
|
838
|
882
|
924
|
965
|
1 044
|
1 091
|
1 093
|
1 077
|
1 052
|
1 043
|
1 025
|
1 093
|
1 294
|
1 387
|
1 372
|
1 417
|
1 452
|
1 489
|
1 492
|
1 480
|
1 474
|
1 479
|
1 462
|
1 444
|
1 465
|
1 481
|
1 487
|
1 656
|
|
| Other Non-Cash Items |
(882)
|
(126)
|
(73)
|
70
|
(1)
|
34
|
167
|
279
|
564
|
510
|
112
|
458
|
417
|
58
|
110
|
136
|
72
|
34
|
148
|
142
|
20
|
27
|
1
|
64
|
381
|
302
|
7
|
4
|
(40)
|
(28)
|
4
|
96
|
(15)
|
(117)
|
|
| Cash Taxes Paid |
(68)
|
127
|
128
|
190
|
197
|
257
|
369
|
187
|
87
|
97
|
53
|
22
|
7
|
178
|
251
|
671
|
910
|
524
|
458
|
648
|
711
|
849
|
726
|
850
|
1 024
|
1 084
|
1 251
|
735
|
260
|
95
|
77
|
245
|
309
|
494
|
|
| Cash Interest Paid |
(10)
|
(2)
|
6
|
(9)
|
52
|
52
|
45
|
40
|
42
|
36
|
28
|
24
|
24
|
23
|
20
|
17
|
16
|
14
|
11
|
10
|
6
|
6
|
5
|
5
|
4
|
3
|
3
|
3
|
8
|
13
|
10
|
7
|
6
|
4
|
|
| Change in Working Capital |
1 433
|
(50)
|
(338)
|
(757)
|
211
|
(127)
|
(206)
|
340
|
(129)
|
61
|
769
|
(805)
|
(1 474)
|
(629)
|
(474)
|
(1 354)
|
(1 000)
|
(77)
|
(320)
|
384
|
(320)
|
(1 051)
|
(1 300)
|
(657)
|
(317)
|
(2 179)
|
(5 530)
|
(3 115)
|
(423)
|
197
|
1 032
|
287
|
937
|
(393)
|
|
| Cash from Operating Activities |
1 383
N/A
|
(1)
N/A
|
390
N/A
|
(459)
N/A
|
2 321
N/A
|
1 749
-25%
|
1 186
-32%
|
1 494
+26%
|
1 208
-19%
|
1 420
+17%
|
2 358
+66%
|
1 067
-55%
|
623
-42%
|
1 668
+168%
|
2 401
+44%
|
1 453
-39%
|
1 859
+28%
|
3 135
+69%
|
3 069
-2%
|
4 338
+41%
|
3 589
-17%
|
2 476
-31%
|
2 848
+15%
|
4 516
+59%
|
5 219
+16%
|
3 349
-36%
|
(1 281)
N/A
|
(449)
+65%
|
1 478
N/A
|
2 432
+65%
|
3 628
+49%
|
3 226
-11%
|
4 372
+36%
|
3 687
-16%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(329)
|
369
|
201
|
949
|
(1 035)
|
(1 291)
|
(1 190)
|
(1 120)
|
(1 143)
|
(930)
|
(2 103)
|
(2 436)
|
(1 071)
|
(917)
|
(898)
|
(740)
|
(1 190)
|
(1 975)
|
(3 549)
|
(2 700)
|
(1 305)
|
(1 222)
|
(1 509)
|
(1 725)
|
(2 059)
|
(2 308)
|
(2 077)
|
(3 810)
|
(4 329)
|
(2 544)
|
(1 142)
|
(1 297)
|
(1 406)
|
(995)
|
|
| Other Items |
(15)
|
14
|
12
|
5
|
4
|
(0)
|
(11)
|
(11)
|
100
|
113
|
149
|
137
|
9
|
8
|
2
|
1
|
0
|
0
|
(2)
|
2
|
4
|
3
|
(74)
|
(71)
|
(36)
|
(96)
|
2
|
55
|
(11)
|
0
|
0
|
0
|
(12)
|
(12)
|
|
| Cash from Investing Activities |
(344)
N/A
|
383
N/A
|
214
-44%
|
953
+346%
|
(1 031)
N/A
|
(1 291)
-25%
|
(1 201)
+7%
|
(1 130)
+6%
|
(1 043)
+8%
|
(817)
+22%
|
(1 953)
-139%
|
(2 299)
-18%
|
(1 062)
+54%
|
(909)
+14%
|
(896)
+1%
|
(739)
+18%
|
(1 190)
-61%
|
(1 975)
-66%
|
(3 551)
-80%
|
(2 698)
+24%
|
(1 301)
+52%
|
(1 218)
+6%
|
(1 583)
-30%
|
(1 797)
-13%
|
(2 095)
-17%
|
(2 403)
-15%
|
(2 075)
+14%
|
(3 755)
-81%
|
(4 340)
-16%
|
(2 555)
+41%
|
(1 142)
+55%
|
(1 297)
-14%
|
(1 418)
-9%
|
(1 007)
+29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(7)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
(1 279)
|
(209)
|
(436)
|
(315)
|
(1 083)
|
(197)
|
185
|
(369)
|
(175)
|
(610)
|
(506)
|
1 300
|
660
|
(573)
|
(1 341)
|
(607)
|
(507)
|
(910)
|
750
|
(467)
|
(1 173)
|
(436)
|
(347)
|
(302)
|
(303)
|
(303)
|
242
|
2 674
|
3 512
|
(680)
|
(2 132)
|
(632)
|
(739)
|
(639)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(86)
|
(86)
|
(86)
|
(86)
|
(86)
|
(86)
|
(86)
|
(86)
|
(86)
|
(115)
|
(129)
|
(144)
|
(158)
|
(143)
|
(143)
|
(186)
|
(229)
|
(287)
|
(344)
|
(344)
|
(373)
|
(459)
|
(516)
|
(516)
|
(516)
|
(387)
|
(258)
|
(258)
|
(258)
|
(444)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
(0)
|
4
|
(0)
|
(4)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(2)
|
0
|
(13)
|
|
| Cash from Financing Activities |
(1 278)
N/A
|
(210)
+84%
|
(438)
-109%
|
(318)
+27%
|
(1 170)
-268%
|
(285)
+76%
|
98
N/A
|
(455)
N/A
|
(261)
+43%
|
(697)
-167%
|
(593)
+15%
|
1 213
N/A
|
573
-53%
|
(685)
N/A
|
(1 471)
-115%
|
(755)
+49%
|
(667)
+12%
|
(1 055)
-58%
|
605
N/A
|
(654)
N/A
|
(1 405)
-115%
|
(724)
+48%
|
(695)
+4%
|
(653)
+6%
|
(680)
-4%
|
(767)
-13%
|
(274)
+64%
|
2 158
N/A
|
2 996
+39%
|
(1 067)
N/A
|
(2 390)
-124%
|
(892)
+63%
|
(997)
-12%
|
(1 089)
-9%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
3
|
(11)
|
(11)
|
(8)
|
(9)
|
(8)
|
(2)
|
(5)
|
20
|
16
|
1
|
10
|
3
|
1
|
(6)
|
(8)
|
1
|
5
|
(2)
|
(4)
|
(1)
|
(2)
|
(6)
|
(4)
|
2
|
3
|
18
|
41
|
1
|
1
|
22
|
64
|
53
|
(67)
|
|
| Net Change in Cash |
(237)
N/A
|
162
N/A
|
154
-5%
|
168
+9%
|
111
-34%
|
166
+50%
|
82
-51%
|
(97)
N/A
|
(76)
+22%
|
(78)
-3%
|
(187)
-139%
|
(8)
+96%
|
138
N/A
|
75
-45%
|
28
-63%
|
(48)
N/A
|
4
N/A
|
110
+2 854%
|
122
+10%
|
982
+707%
|
882
-10%
|
531
-40%
|
564
+6%
|
2 062
+265%
|
2 446
+19%
|
181
-93%
|
(3 612)
N/A
|
(2 004)
+45%
|
135
N/A
|
(1 188)
N/A
|
119
N/A
|
1 101
+828%
|
2 010
+83%
|
1 524
-24%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 054
N/A
|
368
-65%
|
591
+61%
|
490
-17%
|
1 286
+163%
|
459
-64%
|
(4)
N/A
|
374
N/A
|
65
-83%
|
490
+649%
|
256
-48%
|
(1 369)
N/A
|
(447)
+67%
|
751
N/A
|
1 503
+100%
|
714
-53%
|
669
-6%
|
1 160
+73%
|
(480)
N/A
|
1 638
N/A
|
2 284
+39%
|
1 254
-45%
|
1 339
+7%
|
2 791
+108%
|
3 160
+13%
|
1 041
-67%
|
(3 357)
N/A
|
(4 259)
-27%
|
(2 850)
+33%
|
(111)
+96%
|
2 486
N/A
|
1 929
-22%
|
2 966
+54%
|
2 692
-9%
|
|