Nozawa Corp
TSE:5237
Cash Flow Statement
Cash Flow Statement
Nozawa Corp
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 |
524
|
(121)
|
(205)
|
(574)
|
(511)
|
306
|
481
|
784
|
980
|
1 612
|
1 453
|
1 592
|
2 598
|
2 944
|
1 809
|
1 762
|
3 240
|
3 250
|
2 680
|
2 559
|
(1 306)
|
(2 194)
|
1 334
|
1 696
|
1 578
|
2 173
|
2 210
|
1 412
|
752
|
763
|
|
Depreciation & Amortization |
(39)
|
(13)
|
110
|
(38)
|
86
|
481
|
473
|
437
|
451
|
517
|
542
|
551
|
565
|
587
|
557
|
470
|
428
|
436
|
471
|
520
|
549
|
561
|
590
|
627
|
685
|
725
|
716
|
705
|
694
|
699
|
|
Other Non-Cash Items |
(169)
|
19
|
114
|
148
|
293
|
207
|
120
|
126
|
211
|
111
|
722
|
763
|
(36)
|
(84)
|
1 327
|
1 422
|
79
|
(57)
|
(76)
|
1
|
2 149
|
292
|
(2 325)
|
(601)
|
(104)
|
(101)
|
(351)
|
(279)
|
(50)
|
264
|
|
Cash Taxes Paid |
(82)
|
200
|
198
|
254
|
254
|
80
|
69
|
224
|
341
|
470
|
573
|
997
|
1 076
|
858
|
1 005
|
1 115
|
1 224
|
978
|
879
|
797
|
722
|
300
|
(35)
|
124
|
127
|
281
|
347
|
367
|
417
|
327
|
|
Cash Interest Paid |
(12)
|
(8)
|
22
|
(3)
|
22
|
83
|
84
|
82
|
80
|
80
|
69
|
55
|
49
|
38
|
27
|
18
|
14
|
12
|
10
|
10
|
9
|
8
|
10
|
0
|
10
|
17
|
8
|
3
|
4
|
4
|
|
Change in Working Capital |
311
|
(131)
|
(105)
|
235
|
402
|
(606)
|
(195)
|
(717)
|
(677)
|
(537)
|
(457)
|
(166)
|
(1 268)
|
(1 413)
|
(1 000)
|
(1 043)
|
(1 591)
|
(1 686)
|
(1 217)
|
(503)
|
180
|
1 372
|
1 069
|
179
|
251
|
(668)
|
(424)
|
200
|
(614)
|
(885)
|
|
Cash from Operating Activities |
627
N/A
|
(245)
N/A
|
(86)
+65%
|
(229)
-164%
|
270
N/A
|
388
+44%
|
880
+127%
|
629
-28%
|
965
+53%
|
1 703
+76%
|
2 261
+33%
|
2 740
+21%
|
1 859
-32%
|
2 035
+9%
|
2 694
+32%
|
2 611
-3%
|
2 156
-17%
|
1 944
-10%
|
1 858
-4%
|
2 577
+39%
|
1 573
-39%
|
31
-98%
|
668
+2 035%
|
1 901
+185%
|
2 411
+27%
|
2 130
-12%
|
2 151
+1%
|
2 038
-5%
|
782
-62%
|
841
+8%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
148
|
20
|
(49)
|
(111)
|
(147)
|
(206)
|
(1 017)
|
(1 277)
|
(553)
|
(352)
|
(376)
|
(426)
|
(388)
|
(314)
|
(354)
|
(466)
|
(468)
|
(667)
|
(818)
|
(776)
|
(737)
|
(911)
|
(1 096)
|
(891)
|
(768)
|
(783)
|
(685)
|
(650)
|
(560)
|
(668)
|
|
Other Items |
178
|
(6)
|
(21)
|
(243)
|
(250)
|
2
|
27
|
(5)
|
(20)
|
97
|
(47)
|
(1)
|
132
|
(46)
|
(49)
|
(18)
|
(11)
|
6
|
(53)
|
(123)
|
81
|
115
|
(44)
|
(186)
|
(201)
|
(34)
|
52
|
29
|
227
|
228
|
|
Cash from Investing Activities |
326
N/A
|
14
-96%
|
(70)
N/A
|
(354)
-408%
|
(397)
-12%
|
(204)
+49%
|
(991)
-386%
|
(1 282)
-29%
|
(573)
+55%
|
(255)
+55%
|
(423)
-66%
|
(427)
-1%
|
(256)
+40%
|
(360)
-41%
|
(402)
-12%
|
(484)
-20%
|
(479)
+1%
|
(660)
-38%
|
(871)
-32%
|
(899)
-3%
|
(656)
+27%
|
(795)
-21%
|
(1 140)
-43%
|
(1 077)
+6%
|
(969)
+10%
|
(816)
+16%
|
(633)
+22%
|
(622)
+2%
|
(333)
+46%
|
(440)
-32%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Debt |
(768)
|
31
|
(385)
|
(692)
|
(1 108)
|
(402)
|
253
|
1 054
|
371
|
(1 568)
|
(1 364)
|
(1 387)
|
(1 664)
|
(1 513)
|
(1 358)
|
(1 093)
|
(687)
|
(298)
|
(15)
|
(14)
|
(10)
|
(8)
|
(8)
|
(5)
|
(11)
|
(69)
|
(70)
|
(21)
|
(20)
|
(17)
|
|
Cash Paid for Dividends |
23
|
(2)
|
(11)
|
(0)
|
(1)
|
(47)
|
(47)
|
(47)
|
(47)
|
(93)
|
(93)
|
(163)
|
(163)
|
(228)
|
(227)
|
(294)
|
(295)
|
(457)
|
(456)
|
(511)
|
(511)
|
(114)
|
(114)
|
(285)
|
(285)
|
(341)
|
(341)
|
(448)
|
(454)
|
(404)
|
|
Other |
1
|
0
|
(0)
|
0
|
0
|
490
|
490
|
(0)
|
(0)
|
(1)
|
(2)
|
(208)
|
(224)
|
(17)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(43)
|
(43)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(745)
N/A
|
29
N/A
|
(396)
N/A
|
(692)
-75%
|
(1 108)
-60%
|
41
N/A
|
696
+1 605%
|
1 007
+45%
|
324
-68%
|
(1 662)
N/A
|
(1 459)
+12%
|
(1 758)
-21%
|
(2 051)
-17%
|
(1 758)
+14%
|
(1 586)
+10%
|
(1 387)
+13%
|
(983)
+29%
|
(756)
+23%
|
(472)
+38%
|
(526)
-11%
|
(522)
+1%
|
(122)
+77%
|
(122)
+0%
|
(291)
-139%
|
(296)
-2%
|
(453)
-53%
|
(455)
0%
|
(469)
-3%
|
(474)
-1%
|
(421)
+11%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(8)
|
7
|
12
|
10
|
32
|
36
|
6
|
17
|
33
|
(6)
|
(27)
|
(12)
|
5
|
6
|
(0)
|
(19)
|
(24)
|
(13)
|
(10)
|
3
|
26
|
18
|
5
|
2
|
(0)
|
|
Net Change in Cash |
208
N/A
|
(202)
N/A
|
(552)
-174%
|
(1 275)
-131%
|
(1 236)
+3%
|
217
N/A
|
592
+173%
|
365
-38%
|
726
+99%
|
(183)
N/A
|
415
N/A
|
561
+35%
|
(430)
N/A
|
(51)
+88%
|
699
N/A
|
712
+2%
|
682
-4%
|
532
-22%
|
520
-2%
|
1 153
+121%
|
376
-67%
|
(910)
N/A
|
(607)
+33%
|
524
N/A
|
1 148
+119%
|
886
-23%
|
1 081
+22%
|
953
-12%
|
(23)
N/A
|
(20)
+13%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
775
N/A
|
(224)
N/A
|
(136)
+40%
|
(340)
-151%
|
123
N/A
|
182
+48%
|
(138)
N/A
|
(648)
-370%
|
412
N/A
|
1 351
+228%
|
1 885
+40%
|
2 314
+23%
|
1 472
-36%
|
1 720
+17%
|
2 340
+36%
|
2 145
-8%
|
1 687
-21%
|
1 277
-24%
|
1 040
-19%
|
1 801
+73%
|
836
-54%
|
(879)
N/A
|
(429)
+51%
|
1 010
N/A
|
1 642
+63%
|
1 347
-18%
|
1 466
+9%
|
1 388
-5%
|
222
-84%
|
174
-22%
|