Zuken Elmic Inc
TSE:4770
Cash Flow Statement
Cash Flow Statement
Zuken Elmic Inc
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 | 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 |
68
|
(8)
|
224
|
5
|
(165)
|
(74)
|
(195)
|
(60)
|
(248)
|
91
|
(9)
|
151
|
(31)
|
(346)
|
(49)
|
(60)
|
(120)
|
(121)
|
26
|
63
|
16
|
40
|
49
|
(65)
|
(79)
|
(13)
|
23
|
54
|
48
|
27
|
3
|
(82)
|
(61)
|
40
|
87
|
142
|
172
|
178
|
|
Depreciation & Amortization |
0
|
(11)
|
(18)
|
(2)
|
(4)
|
(1)
|
(3)
|
(4)
|
(6)
|
2
|
11
|
(1)
|
10
|
35
|
27
|
23
|
22
|
20
|
17
|
17
|
16
|
17
|
19
|
18
|
17
|
17
|
18
|
18
|
16
|
16
|
16
|
20
|
18
|
11
|
12
|
13
|
14
|
14
|
|
Other Non-Cash Items |
(51)
|
(194)
|
(308)
|
147
|
211
|
10
|
70
|
30
|
36
|
(44)
|
(62)
|
(117)
|
25
|
140
|
107
|
75
|
58
|
(35)
|
(154)
|
(9)
|
42
|
(10)
|
(20)
|
(17)
|
80
|
89
|
0
|
5
|
4
|
1
|
(2)
|
(15)
|
(13)
|
4
|
11
|
9
|
3
|
(2)
|
|
Cash Taxes Paid |
6
|
(0)
|
(11)
|
(0)
|
(0)
|
(0)
|
3
|
(0)
|
0
|
(0)
|
(2)
|
1
|
1
|
3
|
2
|
4
|
3
|
4
|
4
|
4
|
4
|
9
|
13
|
10
|
10
|
4
|
(1)
|
6
|
9
|
10
|
11
|
5
|
5
|
4
|
(1)
|
17
|
26
|
28
|
|
Cash Interest Paid |
0
|
0
|
1
|
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
|
|
Change in Working Capital |
(266)
|
137
|
(21)
|
106
|
265
|
(134)
|
(335)
|
(24)
|
318
|
(110)
|
(47)
|
(73)
|
(199)
|
(109)
|
(104)
|
(54)
|
18
|
141
|
94
|
(41)
|
(69)
|
(108)
|
(74)
|
152
|
(29)
|
(94)
|
73
|
(17)
|
40
|
8
|
0
|
95
|
8
|
(66)
|
76
|
(9)
|
(125)
|
(38)
|
|
Cash from Operating Activities |
(249)
N/A
|
(77)
+69%
|
(122)
-59%
|
255
N/A
|
308
+20%
|
(198)
N/A
|
(463)
-134%
|
(59)
+87%
|
99
N/A
|
(61)
N/A
|
(108)
-79%
|
(40)
+63%
|
(196)
-392%
|
(280)
-43%
|
(19)
+93%
|
(15)
+22%
|
(23)
-49%
|
5
N/A
|
(18)
N/A
|
30
N/A
|
5
-84%
|
(61)
N/A
|
(27)
+55%
|
87
N/A
|
(12)
N/A
|
(1)
+90%
|
114
N/A
|
60
-47%
|
108
+81%
|
53
-51%
|
17
-68%
|
18
+4%
|
(48)
N/A
|
(10)
+80%
|
186
N/A
|
156
-16%
|
65
-59%
|
153
+137%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
6
|
20
|
1
|
(8)
|
(2)
|
7
|
9
|
(5)
|
(24)
|
(8)
|
(8)
|
24
|
21
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(10)
|
(22)
|
(27)
|
(18)
|
(13)
|
(8)
|
(17)
|
(20)
|
(8)
|
(4)
|
(9)
|
(15)
|
(13)
|
(7)
|
(3)
|
(11)
|
(18)
|
(13)
|
(11)
|
|
Other Items |
27
|
15
|
129
|
26
|
(5)
|
(51)
|
(350)
|
7
|
142
|
122
|
221
|
454
|
651
|
302
|
93
|
147
|
60
|
17
|
18
|
(3)
|
(1)
|
22
|
19
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
Cash from Investing Activities |
33
N/A
|
35
+5%
|
130
+275%
|
18
-86%
|
(7)
N/A
|
(44)
-524%
|
(340)
-668%
|
2
N/A
|
118
+5 514%
|
114
-4%
|
214
+88%
|
478
+124%
|
672
+40%
|
293
-56%
|
85
-71%
|
139
+63%
|
52
-63%
|
10
-81%
|
10
+5%
|
(13)
N/A
|
(23)
-82%
|
(6)
+74%
|
1
N/A
|
(13)
N/A
|
(8)
+39%
|
(17)
-119%
|
(19)
-15%
|
(7)
+62%
|
(4)
+48%
|
(8)
-116%
|
(15)
-82%
|
(13)
+17%
|
(7)
+45%
|
(3)
+63%
|
(11)
-310%
|
(17)
-63%
|
(13)
+25%
|
(11)
+13%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
42
|
(83)
|
(125)
|
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
|
|
Net Issuance of Debt |
0
|
11
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Cash Paid for Dividends |
(0)
|
8
|
(3)
|
(24)
|
(13)
|
6
|
13
|
32
|
39
|
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
|
(19)
|
|
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
|
|
Cash from Financing Activities |
42
N/A
|
(64)
N/A
|
(160)
-151%
|
48
N/A
|
102
+112%
|
6
-94%
|
13
+117%
|
32
+149%
|
39
+21%
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-167%
|
(1)
-38%
|
(1)
-31%
|
(2)
-11%
|
(2)
-8%
|
(2)
-4%
|
(2)
-5%
|
(2)
-11%
|
(2)
-18%
|
(3)
-21%
|
(3)
-12%
|
(4)
-8%
|
(4)
-10%
|
(4)
-5%
|
(4)
+0%
|
(4)
-7%
|
(5)
-7%
|
(5)
-1%
|
(5)
+7%
|
(23)
-413%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(173)
N/A
|
(106)
+39%
|
(152)
-44%
|
322
N/A
|
402
+25%
|
(236)
N/A
|
(790)
-235%
|
(25)
+97%
|
257
N/A
|
53
-79%
|
105
+99%
|
438
+316%
|
476
+9%
|
13
-97%
|
66
+398%
|
124
+88%
|
30
-76%
|
15
-49%
|
(8)
N/A
|
16
N/A
|
(19)
N/A
|
(67)
-259%
|
(28)
+58%
|
72
N/A
|
(22)
N/A
|
(20)
+9%
|
92
N/A
|
49
-46%
|
101
+105%
|
41
-60%
|
(2)
N/A
|
1
N/A
|
(59)
N/A
|
(17)
+72%
|
170
N/A
|
134
-21%
|
47
-65%
|
118
+152%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(243)
N/A
|
(57)
+77%
|
(121)
-113%
|
247
N/A
|
306
+24%
|
(191)
N/A
|
(453)
-138%
|
(64)
+86%
|
76
N/A
|
(69)
N/A
|
(116)
-68%
|
(16)
+86%
|
(175)
-1 013%
|
(288)
-65%
|
(27)
+91%
|
(23)
+15%
|
(31)
-33%
|
(3)
+92%
|
(25)
-873%
|
20
N/A
|
(17)
N/A
|
(88)
-412%
|
(45)
+49%
|
74
N/A
|
(21)
N/A
|
(19)
+11%
|
94
N/A
|
52
-45%
|
104
+100%
|
44
-58%
|
2
-96%
|
5
+221%
|
(55)
N/A
|
(12)
+78%
|
175
N/A
|
138
-21%
|
51
-63%
|
141
+175%
|