Hirakawa Hewtech Corp
TSE:5821
Cash Flow Statement
Cash Flow Statement
Hirakawa Hewtech Corp
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 |
186
|
190
|
(11)
|
(270)
|
(591)
|
(267)
|
(355)
|
214
|
445
|
367
|
407
|
1 257
|
1 556
|
741
|
690
|
999
|
1 108
|
1 152
|
1 374
|
1 829
|
2 121
|
2 529
|
2 638
|
2 651
|
2 290
|
2 260
|
2 604
|
2 416
|
2 210
|
1 721
|
1 520
|
1 845
|
2 059
|
3 123
|
3 901
|
2 890
|
|
Depreciation & Amortization |
5
|
10
|
46
|
24
|
116
|
6
|
(41)
|
(26)
|
150
|
(73)
|
99
|
821
|
918
|
802
|
764
|
833
|
853
|
883
|
889
|
900
|
965
|
960
|
939
|
962
|
994
|
1 030
|
1 034
|
1 097
|
1 123
|
1 135
|
1 152
|
1 197
|
1 373
|
1 464
|
1 464
|
1 493
|
|
Other Non-Cash Items |
167
|
(11)
|
(21)
|
70
|
49
|
(102)
|
(26)
|
58
|
94
|
63
|
103
|
(840)
|
(1 123)
|
(28)
|
91
|
(147)
|
(173)
|
(178)
|
(171)
|
(173)
|
171
|
367
|
(10)
|
(293)
|
(108)
|
(5)
|
(165)
|
(26)
|
(305)
|
(380)
|
(222)
|
(247)
|
(234)
|
(798)
|
(553)
|
(125)
|
|
Cash Taxes Paid |
259
|
(251)
|
(287)
|
75
|
14
|
(148)
|
(267)
|
87
|
89
|
119
|
147
|
150
|
277
|
300
|
209
|
195
|
326
|
432
|
420
|
486
|
599
|
541
|
503
|
554
|
601
|
456
|
495
|
662
|
634
|
483
|
335
|
500
|
496
|
573
|
667
|
745
|
|
Cash Interest Paid |
(6)
|
1
|
(12)
|
(4)
|
2
|
3
|
4
|
(3)
|
3
|
(7)
|
(2)
|
18
|
28
|
32
|
27
|
21
|
20
|
19
|
17
|
16
|
18
|
14
|
9
|
10
|
7
|
4
|
8
|
22
|
11
|
18
|
17
|
2
|
13
|
18
|
27
|
30
|
|
Change in Working Capital |
(328)
|
582
|
1 194
|
212
|
(162)
|
717
|
1 343
|
(969)
|
(1 098)
|
(1 445)
|
(1 028)
|
(63)
|
(176)
|
(27)
|
(502)
|
(1 058)
|
(1 389)
|
(789)
|
(587)
|
(815)
|
(1 054)
|
(872)
|
229
|
(430)
|
(1 464)
|
(772)
|
20
|
(493)
|
359
|
917
|
(1 132)
|
(2 182)
|
(2 231)
|
(3 376)
|
(3 214)
|
(860)
|
|
Cash from Operating Activities |
30
N/A
|
771
+2 515%
|
1 207
+57%
|
36
-97%
|
(589)
N/A
|
354
N/A
|
921
+160%
|
(723)
N/A
|
(410)
+43%
|
(1 088)
-166%
|
(419)
+62%
|
1 163
N/A
|
1 174
+1%
|
1 488
+27%
|
1 043
-30%
|
627
-40%
|
399
-36%
|
1 068
+168%
|
1 505
+41%
|
1 741
+16%
|
2 203
+27%
|
2 984
+35%
|
3 796
+27%
|
2 890
-24%
|
1 712
-41%
|
2 513
+47%
|
3 493
+39%
|
2 994
-14%
|
3 387
+13%
|
3 393
+0%
|
1 318
-61%
|
613
-53%
|
967
+58%
|
413
-57%
|
1 598
+287%
|
3 398
+113%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
51
|
(16)
|
(1 341)
|
(751)
|
318
|
796
|
1 308
|
59
|
28
|
52
|
(132)
|
(2 390)
|
(2 471)
|
(889)
|
(843)
|
(762)
|
(831)
|
(789)
|
(897)
|
(827)
|
(691)
|
(681)
|
(996)
|
(1 456)
|
(1 656)
|
(2 001)
|
(2 123)
|
(2 493)
|
(2 932)
|
(2 870)
|
(2 637)
|
(1 726)
|
(1 171)
|
(1 779)
|
(1 923)
|
(1 104)
|
|
Other Items |
9
|
(27)
|
(285)
|
(46)
|
327
|
(1 006)
|
(1 741)
|
1 155
|
930
|
1 610
|
1 768
|
1 153
|
517
|
(372)
|
(248)
|
261
|
560
|
166
|
(367)
|
(143)
|
241
|
(54)
|
(64)
|
(344)
|
40
|
569
|
126
|
(539)
|
(81)
|
(284)
|
(381)
|
950
|
887
|
2 565
|
1 246
|
(1 244)
|
|
Cash from Investing Activities |
59
N/A
|
(43)
N/A
|
(1 626)
-3 689%
|
(796)
+51%
|
644
N/A
|
(210)
N/A
|
(433)
-106%
|
1 215
N/A
|
957
-21%
|
1 663
+74%
|
1 636
-2%
|
(1 237)
N/A
|
(1 953)
-58%
|
(1 261)
+35%
|
(1 091)
+13%
|
(501)
+54%
|
(271)
+46%
|
(623)
-130%
|
(1 264)
-103%
|
(970)
+23%
|
(450)
+54%
|
(735)
-63%
|
(1 060)
-44%
|
(1 800)
-70%
|
(1 616)
+10%
|
(1 432)
+11%
|
(1 997)
-39%
|
(3 032)
-52%
|
(3 013)
+1%
|
(3 154)
-5%
|
(3 018)
+4%
|
(776)
+74%
|
(284)
+63%
|
786
N/A
|
(677)
N/A
|
(2 348)
-247%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1 388
|
(1 395)
|
(681)
|
(0)
|
(2 908)
|
0
|
2 194
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
(87)
|
(87)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
89
|
(170)
|
(10)
|
107
|
2 115
|
140
|
(2 064)
|
(164)
|
(332)
|
(67)
|
(219)
|
565
|
884
|
956
|
297
|
(900)
|
14
|
25
|
42
|
(260)
|
(560)
|
(362)
|
(452)
|
(429)
|
(20)
|
(64)
|
(93)
|
(115)
|
1 422
|
2 238
|
91
|
(108)
|
134
|
(376)
|
(1 218)
|
(682)
|
|
Cash Paid for Dividends |
(42)
|
(40)
|
(71)
|
(8)
|
(13)
|
60
|
87
|
(14)
|
(14)
|
(29)
|
(29)
|
(127)
|
(142)
|
(156)
|
(157)
|
(156)
|
(154)
|
(154)
|
(154)
|
(154)
|
(161)
|
(203)
|
(210)
|
(259)
|
(302)
|
(260)
|
(273)
|
(329)
|
(358)
|
(351)
|
(351)
|
(351)
|
(372)
|
(379)
|
(386)
|
(506)
|
|
Other |
(48)
|
(0)
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
3
|
(1)
|
2
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
0
|
(39)
|
(65)
|
(46)
|
(48)
|
(67)
|
(67)
|
(74)
|
(78)
|
|
Cash from Financing Activities |
1 388
N/A
|
(1 605)
N/A
|
(715)
+55%
|
99
N/A
|
(805)
N/A
|
201
N/A
|
217
+8%
|
(179)
N/A
|
(346)
-94%
|
(96)
+72%
|
(235)
-146%
|
451
N/A
|
754
+67%
|
811
+7%
|
53
-94%
|
(1 140)
N/A
|
(141)
+88%
|
(127)
+10%
|
(109)
+14%
|
(416)
-282%
|
(722)
-74%
|
(565)
+22%
|
(663)
-17%
|
(690)
-4%
|
(322)
+53%
|
(324)
-1%
|
(368)
-14%
|
(445)
-21%
|
1 025
N/A
|
1 822
+78%
|
(306)
N/A
|
(507)
-66%
|
(305)
+40%
|
(822)
-170%
|
(1 678)
-104%
|
(1 266)
+25%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(217)
|
6
|
(53)
|
(258)
|
(160)
|
386
|
142
|
(114)
|
(207)
|
(123)
|
(164)
|
(158)
|
(61)
|
(176)
|
358
|
640
|
281
|
330
|
449
|
213
|
(247)
|
(638)
|
(11)
|
469
|
(160)
|
15
|
127
|
(352)
|
(237)
|
(56)
|
158
|
282
|
558
|
1 260
|
386
|
190
|
|
Net Change in Cash |
1 260
N/A
|
(870)
N/A
|
(1 186)
-36%
|
(919)
+22%
|
(910)
+1%
|
731
N/A
|
847
+16%
|
199
-77%
|
(5)
N/A
|
356
N/A
|
819
+130%
|
218
-73%
|
(86)
N/A
|
862
N/A
|
363
-58%
|
(374)
N/A
|
268
N/A
|
648
+142%
|
581
-10%
|
568
-2%
|
784
+38%
|
1 046
+33%
|
2 062
+97%
|
869
-58%
|
(386)
N/A
|
772
N/A
|
1 255
+63%
|
(835)
N/A
|
1 162
N/A
|
2 005
+73%
|
(1 848)
N/A
|
(388)
+79%
|
936
N/A
|
1 637
+75%
|
(371)
N/A
|
(26)
+93%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
80
N/A
|
755
+843%
|
(133)
N/A
|
(715)
-436%
|
(272)
+62%
|
1 150
N/A
|
2 229
+94%
|
(664)
N/A
|
(382)
+42%
|
(1 036)
-171%
|
(551)
+47%
|
(1 227)
-123%
|
(1 296)
-6%
|
598
N/A
|
200
-67%
|
(135)
N/A
|
(432)
-220%
|
279
N/A
|
608
+118%
|
914
+50%
|
1 512
+65%
|
2 303
+52%
|
2 800
+22%
|
1 434
-49%
|
56
-96%
|
512
+814%
|
1 370
+168%
|
501
-63%
|
455
-9%
|
523
+15%
|
(1 319)
N/A
|
(1 113)
+16%
|
(204)
+82%
|
(1 366)
-570%
|
(325)
+76%
|
2 294
N/A
|