Hennge KK
TSE:4475
Cash Flow Statement
Cash Flow Statement
Hennge KK
Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
388
|
356
|
715
|
452
|
357
|
713
|
|
Depreciation & Amortization |
37
|
37
|
37
|
39
|
38
|
36
|
|
Other Non-Cash Items |
26
|
69
|
36
|
(29)
|
5
|
44
|
|
Cash Taxes Paid |
165
|
214
|
152
|
143
|
131
|
121
|
|
Change in Working Capital |
(60)
|
65
|
164
|
314
|
154
|
435
|
|
Cash from Operating Activities |
392
N/A
|
527
+35%
|
952
+81%
|
777
-18%
|
555
-29%
|
1 228
+121%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(20)
|
(22)
|
(23)
|
(29)
|
(46)
|
(89)
|
|
Other Items |
(13)
|
(4)
|
(94)
|
(91)
|
(46)
|
(337)
|
|
Cash from Investing Activities |
(33)
N/A
|
(25)
+23%
|
(116)
-359%
|
(120)
-3%
|
(92)
+23%
|
(425)
-363%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
43
|
18
|
2
|
(0)
|
(270)
|
(270)
|
|
Cash from Financing Activities |
43
N/A
|
18
-58%
|
2
-88%
|
(0)
N/A
|
(270)
-270 096%
|
(270)
0%
|
|
Change in Cash | |||||||
Effect of Foreign Exchange Rates |
1
|
2
|
3
|
4
|
1
|
(1)
|
|
Net Change in Cash |
403
N/A
|
522
+30%
|
841
+61%
|
661
-21%
|
194
-71%
|
532
+174%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
372
N/A
|
505
+36%
|
930
+84%
|
748
-20%
|
508
-32%
|
1 139
+124%
|