Okamoto Industries Inc
TSE:5122
Cash Flow Statement
Cash Flow Statement
Okamoto Industries 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 |
(1 784)
|
(99)
|
(1 032)
|
(87)
|
(541)
|
890
|
(87)
|
(812)
|
970
|
(197)
|
464
|
(693)
|
(1 387)
|
2 056
|
2 699
|
3 120
|
4 155
|
4 419
|
4 303
|
4 745
|
4 691
|
7 480
|
7 544
|
7 319
|
10 713
|
11 607
|
9 751
|
9 515
|
8 557
|
7 237
|
4 940
|
4 250
|
7 859
|
8 869
|
7 681
|
7 148
|
7 610
|
9 267
|
|
Depreciation & Amortization |
(61)
|
92
|
212
|
83
|
270
|
(18)
|
(52)
|
(33)
|
(93)
|
59
|
679
|
237
|
935
|
2 625
|
2 654
|
2 524
|
2 347
|
2 184
|
2 112
|
2 205
|
2 283
|
2 333
|
2 400
|
2 339
|
2 235
|
2 309
|
2 495
|
2 616
|
2 798
|
2 995
|
3 101
|
3 037
|
2 853
|
2 691
|
2 426
|
2 376
|
2 458
|
2 737
|
|
Other Non-Cash Items |
2 643
|
(197)
|
183
|
(685)
|
(662)
|
(272)
|
153
|
1 041
|
919
|
157
|
570
|
(79)
|
432
|
38
|
350
|
256
|
58
|
(19)
|
(313)
|
(239)
|
549
|
(441)
|
761
|
1 702
|
(444)
|
(1 002)
|
687
|
1 077
|
759
|
945
|
2 933
|
2 847
|
1 114
|
1 436
|
771
|
187
|
(487)
|
(280)
|
|
Cash Taxes Paid |
257
|
1 263
|
1 368
|
(1 205)
|
(1 549)
|
144
|
655
|
(337)
|
(465)
|
861
|
864
|
1 100
|
1 114
|
825
|
734
|
1 285
|
1 510
|
1 881
|
1 876
|
1 601
|
1 862
|
1 874
|
1 617
|
2 176
|
2 941
|
3 041
|
2 964
|
3 069
|
2 812
|
2 178
|
2 201
|
1 311
|
901
|
2 701
|
3 195
|
1 981
|
2 132
|
2 437
|
|
Cash Interest Paid |
2
|
21
|
24
|
0
|
(12)
|
(13)
|
(2)
|
(5)
|
(16)
|
(2)
|
30
|
(2)
|
29
|
65
|
67
|
66
|
44
|
30
|
27
|
24
|
29
|
27
|
31
|
30
|
23
|
22
|
20
|
22
|
23
|
25
|
26
|
28
|
30
|
30
|
27
|
28
|
30
|
30
|
|
Change in Working Capital |
(2 261)
|
(783)
|
188
|
2 078
|
3 626
|
(1 485)
|
(1 594)
|
174
|
(830)
|
(35)
|
(651)
|
(1 343)
|
634
|
(1 089)
|
(1 961)
|
(2 939)
|
(2 287)
|
(2 687)
|
(988)
|
(655)
|
(1 717)
|
(2 109)
|
(1 411)
|
(1 781)
|
(1 673)
|
(2 911)
|
(3 573)
|
(1 932)
|
(2 142)
|
(1 004)
|
1 377
|
(481)
|
(3 653)
|
(1 453)
|
(235)
|
(1 297)
|
(1 262)
|
(2 690)
|
|
Cash from Operating Activities |
(1 463)
N/A
|
(987)
+33%
|
(449)
+55%
|
1 389
N/A
|
2 693
+94%
|
(885)
N/A
|
(1 580)
-79%
|
370
N/A
|
966
+161%
|
(16)
N/A
|
1 062
N/A
|
(1 878)
N/A
|
614
N/A
|
3 630
+491%
|
3 742
+3%
|
2 961
-21%
|
4 273
+44%
|
3 897
-9%
|
5 114
+31%
|
6 056
+18%
|
5 824
-4%
|
7 263
+25%
|
9 294
+28%
|
9 579
+3%
|
10 831
+13%
|
10 012
-8%
|
9 360
-7%
|
11 276
+20%
|
9 972
-12%
|
10 173
+2%
|
12 351
+21%
|
9 653
-22%
|
8 173
-15%
|
11 543
+41%
|
10 643
-8%
|
8 414
-21%
|
8 319
-1%
|
9 034
+9%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(46)
|
(372)
|
(198)
|
(36)
|
(110)
|
507
|
853
|
37
|
(702)
|
(75)
|
(749)
|
(153)
|
(902)
|
(3 136)
|
(2 539)
|
(1 959)
|
(1 997)
|
(1 977)
|
(2 220)
|
(2 368)
|
(2 887)
|
(3 868)
|
(4 015)
|
(3 359)
|
(3 295)
|
(3 419)
|
(3 857)
|
(5 752)
|
(5 935)
|
(5 066)
|
(4 387)
|
(3 084)
|
(2 680)
|
(2 674)
|
(2 599)
|
(3 484)
|
(3 788)
|
(4 775)
|
|
Other Items |
2 090
|
736
|
(808)
|
225
|
(612)
|
1 128
|
639
|
(1 253)
|
(298)
|
(6)
|
(267)
|
(2 166)
|
(148)
|
73
|
551
|
133
|
(1 702)
|
(1 064)
|
(120)
|
74
|
132
|
(831)
|
(702)
|
63
|
670
|
683
|
(664)
|
(734)
|
(1 226)
|
(1 356)
|
(265)
|
(196)
|
(560)
|
(734)
|
(1 152)
|
(37)
|
896
|
(366)
|
|
Cash from Investing Activities |
2 044
N/A
|
364
-82%
|
(1 006)
N/A
|
189
N/A
|
(722)
N/A
|
1 635
N/A
|
1 492
-9%
|
(1 216)
N/A
|
(1 000)
+18%
|
(81)
+92%
|
(1 016)
-1 154%
|
(2 319)
-128%
|
(1 050)
+55%
|
(3 063)
-192%
|
(1 988)
+35%
|
(1 826)
+8%
|
(3 699)
-103%
|
(3 041)
+18%
|
(2 340)
+23%
|
(2 294)
+2%
|
(2 755)
-20%
|
(4 699)
-71%
|
(4 717)
0%
|
(3 296)
+30%
|
(2 625)
+20%
|
(2 736)
-4%
|
(4 521)
-65%
|
(6 486)
-43%
|
(7 161)
-10%
|
(6 422)
+10%
|
(4 652)
+28%
|
(3 280)
+29%
|
(3 240)
+1%
|
(3 408)
-5%
|
(3 751)
-10%
|
(3 521)
+6%
|
(2 892)
+18%
|
(5 141)
-78%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(895)
|
330
|
875
|
178
|
(68)
|
172
|
368
|
37
|
370
|
(282)
|
(370)
|
(614)
|
(915)
|
(1 273)
|
(1 024)
|
(814)
|
(713)
|
(803)
|
(948)
|
(627)
|
(399)
|
(330)
|
(88)
|
(25)
|
(14)
|
(50)
|
(2 349)
|
(2 459)
|
(1 260)
|
(1 777)
|
(1 055)
|
(548)
|
(170)
|
(861)
|
(1 707)
|
(1 759)
|
(2 671)
|
(2 005)
|
|
Net Issuance of Debt |
1 311
|
(647)
|
(1 474)
|
1 140
|
11
|
(993)
|
(411)
|
(389)
|
(314)
|
391
|
391
|
831
|
817
|
(69)
|
(28)
|
(519)
|
(483)
|
343
|
652
|
206
|
(453)
|
(258)
|
14
|
(148)
|
(63)
|
59
|
(118)
|
(135)
|
(102)
|
(54)
|
(64)
|
(164)
|
62
|
(3)
|
15
|
(103)
|
(416)
|
(168)
|
|
Cash Paid for Dividends |
(435)
|
(45)
|
23
|
69
|
16
|
4
|
24
|
1
|
8
|
(4)
|
(44)
|
8
|
8
|
(819)
|
(803)
|
(790)
|
(783)
|
(775)
|
(763)
|
(914)
|
(869)
|
(993)
|
(1 109)
|
(1 063)
|
(1 280)
|
(1 476)
|
(1 671)
|
(1 824)
|
(1 874)
|
(2 345)
|
(2 383)
|
(1 887)
|
(1 875)
|
(1 873)
|
(1 861)
|
(1 934)
|
(2 000)
|
(1 960)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
(16)
|
(58)
|
(9)
|
(19)
|
(4)
|
(33)
|
(10)
|
(47)
|
(126)
|
(121)
|
(112)
|
(88)
|
(65)
|
(45)
|
2
|
1
|
(33)
|
(31)
|
(32)
|
(30)
|
(27)
|
(42)
|
(57)
|
(47)
|
108
|
(82)
|
(338)
|
(253)
|
(261)
|
(274)
|
(638)
|
(524)
|
(142)
|
|
Cash from Financing Activities |
(19)
N/A
|
(362)
-1 805%
|
(576)
-59%
|
1 387
N/A
|
(41)
N/A
|
(833)
-1 932%
|
(77)
+91%
|
(360)
-368%
|
45
N/A
|
101
+124%
|
(56)
N/A
|
215
N/A
|
(137)
N/A
|
(2 287)
-1 569%
|
(1 976)
+14%
|
(2 235)
-13%
|
(2 067)
+8%
|
(1 300)
+37%
|
(1 104)
+15%
|
(1 333)
-21%
|
(1 720)
-29%
|
(1 614)
+6%
|
(1 214)
+25%
|
(1 268)
-4%
|
(1 387)
-9%
|
(1 494)
-8%
|
(4 180)
-180%
|
(4 475)
-7%
|
(3 283)
+27%
|
(4 068)
-24%
|
(3 584)
+12%
|
(2 937)
+18%
|
(2 236)
+24%
|
(2 998)
-34%
|
(3 827)
-28%
|
(4 434)
-16%
|
(5 611)
-27%
|
(4 275)
+24%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
64
|
(30)
|
(65)
|
(4)
|
(25)
|
(116)
|
(89)
|
166
|
105
|
(30)
|
(87)
|
(69)
|
(39)
|
(7)
|
(49)
|
(26)
|
81
|
160
|
162
|
39
|
681
|
752
|
(70)
|
(804)
|
(215)
|
451
|
(120)
|
(183)
|
(133)
|
(187)
|
(13)
|
(15)
|
(213)
|
358
|
692
|
1 538
|
990
|
451
|
|
Net Change in Cash |
626
N/A
|
(1 015)
N/A
|
(2 096)
-107%
|
2 961
N/A
|
1 905
-36%
|
(199)
N/A
|
(254)
-28%
|
(1 040)
-309%
|
116
N/A
|
(26)
N/A
|
(97)
-273%
|
(4 051)
-4 076%
|
(612)
+85%
|
(1 727)
-182%
|
(271)
+84%
|
(1 126)
-315%
|
(1 412)
-25%
|
(284)
+80%
|
1 832
N/A
|
2 468
+35%
|
2 030
-18%
|
1 702
-16%
|
3 293
+93%
|
4 211
+28%
|
6 604
+57%
|
6 233
-6%
|
539
-91%
|
132
-76%
|
(605)
N/A
|
(504)
+17%
|
4 102
N/A
|
3 421
-17%
|
2 484
-27%
|
5 495
+121%
|
3 757
-32%
|
1 997
-47%
|
806
-60%
|
69
-91%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(1 509)
N/A
|
(1 359)
+10%
|
(647)
+52%
|
1 353
N/A
|
2 583
+91%
|
(378)
N/A
|
(727)
-92%
|
407
N/A
|
264
-35%
|
(91)
N/A
|
313
N/A
|
(2 031)
N/A
|
(288)
+86%
|
494
N/A
|
1 203
+144%
|
1 002
-17%
|
2 276
+127%
|
1 920
-16%
|
2 894
+51%
|
3 688
+27%
|
2 937
-20%
|
3 395
+16%
|
5 279
+55%
|
6 220
+18%
|
7 536
+21%
|
6 593
-13%
|
5 503
-17%
|
5 524
+0%
|
4 037
-27%
|
5 107
+27%
|
7 964
+56%
|
6 569
-18%
|
5 493
-16%
|
8 869
+61%
|
8 044
-9%
|
4 930
-39%
|
4 531
-8%
|
4 259
-6%
|