Ihara Science Corp
TSE:5999
Cash Flow Statement
Cash Flow Statement
Ihara Science 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||
Net Income |
(1 330)
|
302
|
782
|
1 111
|
1 665
|
1 716
|
1 322
|
1 147
|
1 196
|
1 409
|
1 709
|
1 714
|
1 718
|
1 819
|
1 769
|
1 929
|
2 485
|
2 989
|
3 491
|
3 817
|
3 426
|
2 755
|
2 698
|
2 885
|
3 042
|
3 877
|
4 634
|
5 387
|
5 114
|
|
Depreciation & Amortization |
(15)
|
(13)
|
58
|
(41)
|
30
|
270
|
288
|
298
|
304
|
298
|
279
|
269
|
257
|
272
|
311
|
327
|
335
|
324
|
313
|
353
|
387
|
397
|
432
|
473
|
478
|
465
|
464
|
499
|
545
|
|
Other Non-Cash Items |
(2)
|
81
|
149
|
162
|
51
|
57
|
0
|
(81)
|
(67)
|
29
|
43
|
(53)
|
152
|
295
|
333
|
358
|
96
|
(228)
|
(446)
|
(147)
|
(63)
|
(50)
|
(34)
|
(407)
|
(371)
|
(17)
|
(107)
|
(415)
|
(97)
|
|
Cash Taxes Paid |
(447)
|
(126)
|
(281)
|
(494)
|
(499)
|
745
|
1 064
|
459
|
284
|
448
|
453
|
610
|
691
|
657
|
677
|
632
|
634
|
757
|
812
|
981
|
1 110
|
998
|
1 003
|
820
|
684
|
830
|
914
|
1 358
|
1 688
|
|
Cash Interest Paid |
(19)
|
(2)
|
6
|
14
|
21
|
19
|
19
|
25
|
24
|
18
|
15
|
12
|
10
|
9
|
12
|
16
|
14
|
12
|
13
|
15
|
15
|
13
|
12
|
10
|
9
|
8
|
7
|
6
|
6
|
|
Change in Working Capital |
1 014
|
(354)
|
(355)
|
(185)
|
(60)
|
(957)
|
(1 267)
|
(105)
|
(61)
|
(826)
|
(1 934)
|
(1 428)
|
(794)
|
(1 491)
|
(1 474)
|
(1 323)
|
(1 316)
|
(1 836)
|
(2 014)
|
(1 825)
|
(489)
|
(351)
|
(927)
|
(85)
|
(465)
|
(2 609)
|
(4 019)
|
(3 401)
|
(1 492)
|
|
Cash from Operating Activities |
(333)
N/A
|
16
N/A
|
634
+3 863%
|
1 047
+65%
|
1 686
+61%
|
1 086
-36%
|
343
-68%
|
1 259
+267%
|
1 372
+9%
|
910
-34%
|
97
-89%
|
502
+418%
|
1 333
+166%
|
895
-33%
|
939
+5%
|
1 291
+37%
|
1 600
+24%
|
1 249
-22%
|
1 344
+8%
|
2 198
+64%
|
3 261
+48%
|
2 751
-16%
|
2 169
-21%
|
2 866
+32%
|
2 684
-6%
|
1 716
-36%
|
972
-43%
|
2 070
+113%
|
4 070
+97%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||
Capital Expenditures |
40
|
19
|
(13)
|
91
|
10
|
(395)
|
(1 785)
|
(1 688)
|
(260)
|
(121)
|
(96)
|
(144)
|
(215)
|
(500)
|
(589)
|
(352)
|
(1 117)
|
(1 303)
|
(823)
|
(1 348)
|
(1 562)
|
(1 680)
|
(1 322)
|
(438)
|
(200)
|
(180)
|
(441)
|
(734)
|
(1 209)
|
|
Other Items |
(11)
|
4
|
4
|
(31)
|
(31)
|
(51)
|
(77)
|
(78)
|
(478)
|
(553)
|
(553)
|
(1 030)
|
(664)
|
(104)
|
(161)
|
(315)
|
(209)
|
67
|
728
|
797
|
269
|
163
|
(43)
|
(109)
|
161
|
50
|
(74)
|
65
|
32
|
|
Cash from Investing Activities |
29
N/A
|
23
-21%
|
(9)
N/A
|
60
N/A
|
(21)
N/A
|
(446)
-2 024%
|
(1 862)
-317%
|
(1 766)
+5%
|
(738)
+58%
|
(674)
+9%
|
(649)
+4%
|
(1 174)
-81%
|
(879)
+25%
|
(604)
+31%
|
(750)
-24%
|
(667)
+11%
|
(1 326)
-99%
|
(1 236)
+7%
|
(95)
+92%
|
(551)
-480%
|
(1 293)
-135%
|
(1 517)
-17%
|
(1 365)
+10%
|
(547)
+60%
|
(39)
+93%
|
(130)
-233%
|
(515)
-296%
|
(669)
-30%
|
(1 177)
-76%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
848
|
0
|
(58)
|
(60)
|
(60)
|
(2)
|
0
|
0
|
0
|
0
|
68
|
68
|
0
|
0
|
(1 317)
|
(1 317)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
497
|
70
|
(158)
|
(484)
|
(738)
|
(110)
|
1 573
|
897
|
(964)
|
(860)
|
(684)
|
(552)
|
(398)
|
(180)
|
1 710
|
1 334
|
(767)
|
1 394
|
1 245
|
(936)
|
(607)
|
(607)
|
(802)
|
(822)
|
(707)
|
(502)
|
(437)
|
(437)
|
(236)
|
|
Cash Paid for Dividends |
12
|
86
|
57
|
117
|
117
|
(173)
|
(174)
|
(174)
|
(174)
|
(174)
|
(174)
|
(235)
|
(235)
|
(226)
|
(258)
|
(276)
|
(244)
|
(354)
|
(354)
|
(458)
|
(457)
|
(457)
|
(459)
|
(484)
|
(485)
|
(481)
|
(493)
|
(688)
|
(677)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(3)
|
(4)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
1
|
0
|
(1)
|
(1)
|
|
Cash from Financing Activities |
1 357
N/A
|
156
-89%
|
(159)
N/A
|
(427)
-169%
|
(681)
-59%
|
(285)
+58%
|
1 398
N/A
|
721
-48%
|
(1 138)
N/A
|
(1 033)
+9%
|
(790)
+24%
|
(720)
+9%
|
(633)
+12%
|
(405)
+36%
|
132
N/A
|
(263)
N/A
|
(1 011)
-284%
|
1 040
N/A
|
890
-14%
|
(1 395)
N/A
|
(1 065)
+24%
|
(1 064)
+0%
|
(1 261)
-19%
|
(1 307)
-4%
|
(1 192)
+9%
|
(982)
+18%
|
(930)
+5%
|
(1 126)
-21%
|
(914)
+19%
|
|
Change in Cash | ||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
49
|
1
|
(5)
|
(8)
|
(4)
|
2
|
16
|
18
|
12
|
18
|
(2)
|
11
|
0
|
(20)
|
(31)
|
(51)
|
6
|
38
|
(6)
|
22
|
16
|
(15)
|
(14)
|
(38)
|
19
|
29
|
81
|
257
|
129
|
|
Net Change in Cash |
1 102
N/A
|
196
-82%
|
461
+135%
|
672
+46%
|
980
+46%
|
357
-64%
|
(105)
N/A
|
232
N/A
|
(492)
N/A
|
(779)
-58%
|
(1 344)
-73%
|
(1 381)
-3%
|
(179)
+87%
|
(134)
+25%
|
290
N/A
|
310
+7%
|
(731)
N/A
|
1 091
N/A
|
2 133
+96%
|
274
-87%
|
919
+235%
|
155
-83%
|
(471)
N/A
|
974
N/A
|
1 472
+51%
|
633
-57%
|
(392)
N/A
|
532
N/A
|
2 108
+296%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||
Free Cash Flow |
(293)
N/A
|
35
N/A
|
621
+1 674%
|
1 138
+83%
|
1 696
+49%
|
691
-59%
|
(1 442)
N/A
|
(429)
+70%
|
1 112
N/A
|
789
-29%
|
1
-100%
|
358
+35 700%
|
1 118
+212%
|
395
-65%
|
350
-11%
|
939
+168%
|
483
-49%
|
(54)
N/A
|
521
N/A
|
850
+63%
|
1 699
+100%
|
1 071
-37%
|
847
-21%
|
2 428
+187%
|
2 484
+2%
|
1 536
-38%
|
531
-65%
|
1 336
+152%
|
2 861
+114%
|