Toa Oil Co Ltd
TSE:5008
Cash Flow Statement
Cash Flow Statement
Toa Oil Co Ltd
Dec-2005 | Jun-2006 | Dec-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Income |
(490)
|
(197)
|
830
|
1 173
|
3 097
|
(366)
|
(987)
|
439
|
410
|
525
|
1 666
|
2 101
|
1 940
|
2 381
|
1 580
|
1 566
|
1 261
|
782
|
1 104
|
1 033
|
534
|
813
|
2 659
|
4 504
|
4 483
|
3 767
|
2 475
|
3 465
|
4 420
|
4 040
|
3 995
|
(1 357)
|
(2 017)
|
(3 358)
|
2 789
|
3 196
|
3 047
|
3 031
|
|
Depreciation & Amortization |
(287)
|
53
|
788
|
1 936
|
6 205
|
238
|
1 127
|
218
|
364
|
(318)
|
(907)
|
573
|
5 762
|
7 243
|
5 927
|
6 006
|
6 271
|
6 567
|
5 947
|
5 070
|
4 935
|
5 070
|
5 076
|
4 943
|
4 898
|
4 919
|
5 021
|
4 678
|
4 215
|
4 071
|
3 497
|
2 740
|
3 653
|
4 149
|
4 094
|
4 057
|
3 865
|
3 768
|
|
Other Non-Cash Items |
2 045
|
(3 925)
|
(4 935)
|
(4 447)
|
2 855
|
898
|
(1 683)
|
496
|
1 758
|
(620)
|
(4 504)
|
(3 884)
|
(2 147)
|
(1 717)
|
3 251
|
2 773
|
(1 532)
|
(1 570)
|
2 450
|
2 300
|
(2 747)
|
(4 246)
|
745
|
2 534
|
2 605
|
(3 188)
|
(3 634)
|
2 283
|
3 184
|
3 549
|
4 165
|
(3 924)
|
(2 724)
|
(5 214)
|
1 647
|
3 351
|
3 591
|
4 891
|
|
Cash Taxes Paid |
(852)
|
1 015
|
465
|
605
|
322
|
1 253
|
1 388
|
(1 014)
|
(1 284)
|
(125)
|
(29)
|
23
|
154
|
152
|
134
|
83
|
1 032
|
1 467
|
(31)
|
(641)
|
545
|
979
|
154
|
(136)
|
1 933
|
2 821
|
274
|
(556)
|
1 874
|
2 512
|
1 738
|
1 867
|
1 871
|
11
|
(859)
|
590
|
876
|
1 009
|
|
Cash Interest Paid |
(53)
|
(20)
|
173
|
381
|
1 108
|
(84)
|
(1)
|
29
|
(105)
|
(33)
|
(87)
|
(65)
|
350
|
457
|
327
|
322
|
302
|
289
|
184
|
153
|
302
|
288
|
185
|
161
|
98
|
76
|
31
|
31
|
23
|
23
|
20
|
25
|
25
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(2 935)
|
(4 912)
|
3 274
|
5 272
|
(1 039)
|
(1 368)
|
(437)
|
(1 149)
|
(3 834)
|
(3 078)
|
(2 199)
|
(280)
|
(38)
|
(85)
|
2 257
|
2 194
|
(1 608)
|
(5 525)
|
435
|
2 740
|
(358)
|
29
|
(100)
|
422
|
(3 353)
|
1 240
|
1 028
|
(3 598)
|
(1 530)
|
(3 884)
|
(3 217)
|
4 669
|
(1 641)
|
(1 756)
|
(294)
|
(2 748)
|
(4 436)
|
(1 616)
|
|
Cash from Operating Activities |
(1 667)
N/A
|
(8 981)
-439%
|
(43)
+100%
|
3 934
N/A
|
11 118
+183%
|
(598)
N/A
|
(1 980)
-231%
|
4
N/A
|
(1 302)
N/A
|
(3 491)
-168%
|
(5 944)
-70%
|
(1 490)
+75%
|
5 517
N/A
|
7 822
+42%
|
13 015
+66%
|
12 539
-4%
|
4 392
-65%
|
254
-94%
|
9 936
+3 812%
|
11 143
+12%
|
2 364
-79%
|
1 666
-30%
|
8 380
+403%
|
12 403
+48%
|
8 633
-30%
|
6 738
-22%
|
4 890
-27%
|
6 828
+40%
|
10 289
+51%
|
7 776
-24%
|
8 440
+9%
|
2 128
-75%
|
(2 729)
N/A
|
(6 179)
-126%
|
8 236
N/A
|
7 856
-5%
|
6 067
-23%
|
10 074
+66%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(260)
|
(2 661)
|
(3 845)
|
(3 977)
|
(3 299)
|
(158)
|
(1 554)
|
(158)
|
228
|
(1 363)
|
(5 804)
|
(6 011)
|
(7 987)
|
(8 047)
|
(3 072)
|
(3 932)
|
(5 241)
|
(3 196)
|
(1 072)
|
(1 062)
|
(2 367)
|
(4 057)
|
(2 718)
|
(1 300)
|
(1 280)
|
(2 812)
|
(4 446)
|
(3 582)
|
(5 028)
|
(7 006)
|
(6 301)
|
(9 586)
|
(12 819)
|
(11 304)
|
(2 419)
|
(1 368)
|
(1 446)
|
(1 400)
|
|
Other Items |
114
|
(11)
|
892
|
888
|
836
|
(855)
|
(862)
|
1 052
|
2 060
|
(285)
|
(1 289)
|
(937)
|
356
|
351
|
346
|
(8)
|
96
|
100
|
(20)
|
3
|
17
|
(3)
|
(6)
|
(7)
|
(25)
|
(2)
|
22
|
(7)
|
(337)
|
(13)
|
374
|
53
|
(13)
|
85
|
155
|
230
|
235
|
33
|
|
Cash from Investing Activities |
(146)
N/A
|
(2 672)
-1 730%
|
(2 953)
-11%
|
(3 089)
-5%
|
(2 463)
+20%
|
(1 013)
+59%
|
(2 416)
-138%
|
894
N/A
|
2 288
+156%
|
(1 648)
N/A
|
(7 093)
-330%
|
(6 948)
+2%
|
(7 631)
-10%
|
(7 696)
-1%
|
(2 726)
+65%
|
(3 940)
-45%
|
(5 145)
-31%
|
(3 096)
+40%
|
(1 092)
+65%
|
(1 059)
+3%
|
(2 350)
-122%
|
(4 060)
-73%
|
(2 724)
+33%
|
(1 307)
+52%
|
(1 305)
+0%
|
(2 814)
-116%
|
(4 424)
-57%
|
(3 589)
+19%
|
(5 365)
-49%
|
(7 019)
-31%
|
(5 927)
+16%
|
(9 533)
-61%
|
(12 832)
-35%
|
(11 219)
+13%
|
(2 264)
+80%
|
(1 138)
+50%
|
(1 211)
-6%
|
(1 367)
-13%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
6 836
|
0
|
(6 836)
|
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 |
(4 841)
|
10 735
|
9 116
|
5 790
|
(8 963)
|
884
|
3 613
|
(750)
|
669
|
4 925
|
10 986
|
7 686
|
2 624
|
674
|
(8 463)
|
(6 963)
|
1 415
|
1 565
|
(8 635)
|
(8 285)
|
(35)
|
1 463
|
(4 739)
|
(9 249)
|
(7 690)
|
(4 060)
|
(860)
|
(2 860)
|
(2 960)
|
(560)
|
(2 100)
|
7 611
|
15 700
|
17 703
|
(5 400)
|
(6 221)
|
(4 312)
|
(8 199)
|
|
Cash Paid for Dividends |
0
|
(95)
|
(100)
|
(473)
|
(372)
|
(124)
|
(124)
|
0
|
(2)
|
0
|
1
|
1
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(497)
|
(621)
|
(621)
|
(497)
|
(497)
|
(497)
|
|
Other |
(5)
|
(2)
|
5
|
5
|
(37)
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(9)
|
(9)
|
0
|
(1)
|
(40)
|
(40)
|
(122)
|
(121)
|
(219)
|
(220)
|
(225)
|
(224)
|
(2 980)
|
(2 980)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
1 990
N/A
|
10 638
+435%
|
2 185
-79%
|
(1 514)
N/A
|
(9 372)
-519%
|
760
N/A
|
3 489
+359%
|
(750)
N/A
|
706
N/A
|
4 925
+598%
|
10 987
+123%
|
7 687
-30%
|
2 127
-72%
|
174
-92%
|
(8 964)
N/A
|
(7 464)
+17%
|
909
N/A
|
1 059
+17%
|
(9 132)
N/A
|
(8 783)
+4%
|
(572)
+93%
|
926
N/A
|
(5 358)
N/A
|
(9 867)
-84%
|
(8 406)
+15%
|
(4 777)
+43%
|
(1 582)
+67%
|
(3 581)
-126%
|
(6 437)
-80%
|
(4 037)
+37%
|
(2 598)
+36%
|
7 112
N/A
|
15 199
+114%
|
17 078
+12%
|
(6 025)
N/A
|
(6 721)
-12%
|
(4 810)
+28%
|
(8 697)
-81%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
177
N/A
|
(1 015)
N/A
|
(811)
+20%
|
(669)
+18%
|
(717)
-7%
|
(851)
-19%
|
(907)
-7%
|
148
N/A
|
1 692
+1 043%
|
(214)
N/A
|
(2 050)
-858%
|
(751)
+63%
|
13
N/A
|
300
+2 208%
|
1 325
+342%
|
1 135
-14%
|
156
-86%
|
(1 783)
N/A
|
(288)
+84%
|
1 301
N/A
|
(558)
N/A
|
(1 468)
-163%
|
298
N/A
|
1 229
+312%
|
(1 078)
N/A
|
(853)
+21%
|
(1 116)
-31%
|
(342)
+69%
|
(1 513)
-342%
|
(3 280)
-117%
|
(85)
+97%
|
(293)
-245%
|
(362)
-24%
|
(320)
+12%
|
(53)
+83%
|
(3)
+94%
|
46
N/A
|
10
-78%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(1 927)
N/A
|
(11 642)
-504%
|
(3 888)
+67%
|
(43)
+99%
|
7 819
N/A
|
(756)
N/A
|
(3 534)
-367%
|
(154)
+96%
|
(1 074)
-597%
|
(4 854)
-352%
|
(11 748)
-142%
|
(7 501)
+36%
|
(2 470)
+67%
|
(225)
+91%
|
9 943
N/A
|
8 607
-13%
|
(849)
N/A
|
(2 942)
-247%
|
8 864
N/A
|
10 081
+14%
|
(3)
N/A
|
(2 391)
-79 600%
|
5 662
N/A
|
11 103
+96%
|
7 353
-34%
|
3 926
-47%
|
444
-89%
|
3 246
+631%
|
5 261
+62%
|
770
-85%
|
2 139
+178%
|
(7 458)
N/A
|
(15 548)
-108%
|
(17 483)
-12%
|
5 817
N/A
|
6 488
+12%
|
4 621
-29%
|
8 674
+88%
|