Nakanishi MFG Co Ltd
TSE:5941
Cash Flow Statement
Cash Flow Statement
Nakanishi MFG Co Ltd
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 |
(421)
|
222
|
838
|
(36)
|
697
|
4
|
248
|
437
|
823
|
675
|
1 545
|
1 860
|
2 116
|
2 204
|
2 030
|
2 004
|
1 557
|
1 822
|
2 256
|
2 797
|
2 017
|
1 359
|
1 398
|
1 454
|
1 397
|
761
|
1 417
|
2 009
|
1 756
|
1 590
|
1 272
|
1 374
|
|
Depreciation & Amortization |
(6)
|
2
|
5
|
3
|
26
|
5
|
29
|
99
|
114
|
128
|
135
|
128
|
126
|
133
|
167
|
227
|
284
|
330
|
381
|
397
|
381
|
339
|
354
|
466
|
520
|
501
|
505
|
504
|
481
|
493
|
530
|
549
|
|
Other Non-Cash Items |
107
|
(40)
|
(19)
|
213
|
139
|
200
|
273
|
66
|
146
|
105
|
71
|
(255)
|
(243)
|
71
|
127
|
55
|
(121)
|
(35)
|
33
|
7
|
32
|
36
|
19
|
50
|
80
|
64
|
71
|
53
|
51
|
(69)
|
(42)
|
(98)
|
|
Cash Taxes Paid |
21
|
271
|
437
|
(91)
|
(91)
|
12
|
12
|
332
|
217
|
537
|
560
|
802
|
949
|
977
|
1 040
|
913
|
880
|
627
|
523
|
930
|
1 041
|
705
|
632
|
530
|
443
|
371
|
279
|
532
|
621
|
695
|
781
|
480
|
|
Cash Interest Paid |
(1)
|
3
|
4
|
(3)
|
3
|
(5)
|
0
|
19
|
13
|
10
|
9
|
8
|
6
|
6
|
8
|
12
|
12
|
10
|
7
|
4
|
3
|
8
|
14
|
16
|
15
|
13
|
12
|
10
|
9
|
7
|
6
|
4
|
|
Change in Working Capital |
312
|
(220)
|
934
|
(736)
|
(2 617)
|
(1 931)
|
(2 339)
|
582
|
(477)
|
(355)
|
(2 457)
|
(1 458)
|
(626)
|
(1 670)
|
(910)
|
(239)
|
227
|
(226)
|
(528)
|
(1 743)
|
(2 192)
|
401
|
(1 115)
|
(3 546)
|
187
|
1 513
|
(948)
|
(172)
|
125
|
(1 960)
|
(3 197)
|
(44)
|
|
Cash from Operating Activities |
(7)
N/A
|
(36)
-426%
|
1 758
N/A
|
(556)
N/A
|
(1 755)
-216%
|
(1 723)
+2%
|
(1 789)
-4%
|
1 184
N/A
|
606
-49%
|
554
-9%
|
(706)
N/A
|
276
N/A
|
1 373
+398%
|
738
-46%
|
1 414
+91%
|
2 046
+45%
|
1 947
-5%
|
1 892
-3%
|
2 142
+13%
|
1 458
-32%
|
238
-84%
|
2 135
+796%
|
655
-69%
|
(1 575)
N/A
|
2 184
N/A
|
2 839
+30%
|
1 044
-63%
|
2 394
+129%
|
2 413
+1%
|
54
-98%
|
(1 437)
N/A
|
1 782
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
(14)
|
(6)
|
(5)
|
11
|
(11)
|
3
|
2
|
(98)
|
(172)
|
(197)
|
(150)
|
(129)
|
(207)
|
(291)
|
(3 695)
|
(3 616)
|
(370)
|
(436)
|
(424)
|
(1 046)
|
(1 522)
|
(1 534)
|
(1 845)
|
(1 555)
|
(603)
|
(374)
|
(413)
|
(152)
|
(475)
|
(539)
|
(120)
|
(262)
|
|
Other Items |
(8)
|
1
|
2
|
6
|
3
|
1
|
(4)
|
(14)
|
(23)
|
(22)
|
30
|
27
|
(1)
|
1
|
(12)
|
275
|
331
|
51
|
13
|
5
|
(17)
|
(26)
|
31
|
130
|
(105)
|
(222)
|
(46)
|
(8)
|
2
|
(34)
|
(188)
|
(177)
|
|
Cash from Investing Activities |
(22)
N/A
|
(5)
+75%
|
(2)
+56%
|
16
N/A
|
(8)
N/A
|
5
N/A
|
(2)
N/A
|
(111)
-7 320%
|
(195)
-75%
|
(218)
-12%
|
(120)
+45%
|
(102)
+15%
|
(208)
-105%
|
(290)
-40%
|
(3 707)
-1 177%
|
(3 341)
+10%
|
(39)
+99%
|
(385)
-894%
|
(411)
-7%
|
(1 041)
-153%
|
(1 539)
-48%
|
(1 561)
-1%
|
(1 815)
-16%
|
(1 424)
+22%
|
(708)
+50%
|
(597)
+16%
|
(458)
+23%
|
(160)
+65%
|
(473)
-195%
|
(573)
-21%
|
(308)
+46%
|
(439)
-43%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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)
|
(21)
|
|
Net Issuance of Debt |
(87)
|
(787)
|
(1 177)
|
1 049
|
967
|
1 361
|
1 381
|
(275)
|
(257)
|
(147)
|
(206)
|
(105)
|
(103)
|
(111)
|
1 483
|
1 240
|
(507)
|
(509)
|
(1 010)
|
(759)
|
1 992
|
1 991
|
(10)
|
(60)
|
(507)
|
(703)
|
(509)
|
(512)
|
(509)
|
(510)
|
(509)
|
(260)
|
|
Cash Paid for Dividends |
0
|
1
|
(0)
|
3
|
(6)
|
0
|
0
|
(63)
|
(63)
|
(63)
|
(63)
|
(76)
|
(76)
|
(94)
|
(94)
|
(94)
|
(94)
|
(94)
|
(94)
|
(213)
|
(213)
|
(219)
|
(219)
|
(182)
|
(182)
|
(188)
|
(188)
|
(201)
|
(201)
|
(251)
|
(251)
|
(203)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(11)
|
(11)
|
0
|
0
|
(20)
|
(20)
|
(2)
|
(2)
|
(1)
|
0
|
(21)
|
(21)
|
|
Cash from Financing Activities |
(86)
N/A
|
(786)
-811%
|
(1 178)
-50%
|
1 052
N/A
|
961
-9%
|
1 361
+42%
|
1 381
+1%
|
(338)
N/A
|
(321)
+5%
|
(210)
+35%
|
(269)
-28%
|
(181)
+33%
|
(178)
+1%
|
(205)
-15%
|
1 388
N/A
|
1 146
-17%
|
(601)
N/A
|
(603)
0%
|
(1 104)
-83%
|
(972)
+12%
|
1 768
N/A
|
1 761
0%
|
(229)
N/A
|
(242)
-6%
|
(709)
-192%
|
(911)
-29%
|
(698)
+23%
|
(715)
-2%
|
(710)
+1%
|
(761)
-7%
|
(781)
-3%
|
(505)
+35%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(115)
N/A
|
(828)
-621%
|
578
N/A
|
512
-12%
|
(802)
N/A
|
(357)
+56%
|
(410)
-15%
|
733
N/A
|
91
-88%
|
127
+40%
|
(1 095)
N/A
|
(6)
+99%
|
987
N/A
|
243
-75%
|
(905)
N/A
|
(149)
+84%
|
1 307
N/A
|
904
-31%
|
627
-31%
|
(555)
N/A
|
467
N/A
|
2 336
+401%
|
(1 389)
N/A
|
(3 242)
-133%
|
768
N/A
|
1 331
+73%
|
(113)
N/A
|
1 520
N/A
|
1 230
-19%
|
(1 280)
N/A
|
(2 525)
-97%
|
837
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
(21)
N/A
|
(42)
-103%
|
1 754
N/A
|
(546)
N/A
|
(1 766)
-224%
|
(1 719)
+3%
|
(1 787)
-4%
|
1 086
N/A
|
434
-60%
|
358
-18%
|
(856)
N/A
|
147
N/A
|
1 166
+691%
|
448
-62%
|
(2 281)
N/A
|
(1 569)
+31%
|
1 577
N/A
|
1 456
-8%
|
1 718
+18%
|
412
-76%
|
(1 284)
N/A
|
601
N/A
|
(1 190)
N/A
|
(3 130)
-163%
|
1 581
N/A
|
2 464
+56%
|
632
-74%
|
2 241
+255%
|
1 939
-14%
|
(485)
N/A
|
(1 557)
-221%
|
1 520
N/A
|