Nikki Co Ltd
TSE:6042
Cash Flow Statement
Cash Flow Statement
Nikki Co Ltd
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Net Income |
(657)
|
614
|
737
|
1 397
|
1 320
|
912
|
1 293
|
768
|
745
|
626
|
738
|
1 035
|
723
|
752
|
671
|
265
|
591
|
1 010
|
892
|
899
|
975
|
887
|
700
|
130
|
297
|
1 021
|
1 296
|
1 238
|
1 187
|
1 654
|
3 067
|
|
Depreciation & Amortization |
(53)
|
(9)
|
143
|
(29)
|
149
|
700
|
662
|
585
|
535
|
564
|
629
|
728
|
840
|
871
|
840
|
816
|
794
|
730
|
646
|
622
|
610
|
574
|
537
|
542
|
530
|
497
|
474
|
480
|
545
|
590
|
714
|
|
Other Non-Cash Items |
(112)
|
9
|
51
|
262
|
337
|
(378)
|
(407)
|
(5)
|
3
|
(14)
|
(42)
|
(20)
|
(6)
|
(2)
|
(13)
|
(19)
|
(52)
|
(61)
|
(24)
|
(203)
|
(226)
|
(50)
|
(26)
|
(16)
|
64
|
127
|
1
|
357
|
(80)
|
(523)
|
(1 694)
|
|
Cash Taxes Paid |
7
|
(3)
|
(3)
|
(10)
|
3
|
26
|
19
|
20
|
22
|
50
|
80
|
119
|
149
|
258
|
203
|
(32)
|
(20)
|
107
|
151
|
264
|
348
|
238
|
225
|
164
|
116
|
107
|
89
|
402
|
490
|
194
|
114
|
|
Cash Interest Paid |
38
|
(6)
|
16
|
(4)
|
17
|
84
|
78
|
73
|
71
|
66
|
59
|
50
|
46
|
44
|
38
|
34
|
31
|
32
|
31
|
27
|
27
|
29
|
32
|
32
|
31
|
30
|
27
|
34
|
50
|
64
|
72
|
|
Change in Working Capital |
50
|
(58)
|
(200)
|
(381)
|
(281)
|
(187)
|
(77)
|
18
|
(111)
|
255
|
(332)
|
(1 169)
|
(585)
|
(229)
|
(86)
|
(180)
|
(275)
|
(315)
|
(534)
|
(120)
|
(127)
|
(517)
|
(301)
|
(178)
|
(394)
|
(774)
|
(1 094)
|
(751)
|
(851)
|
(478)
|
(168)
|
|
Cash from Operating Activities |
(772)
N/A
|
556
N/A
|
731
+31%
|
1 249
+71%
|
1 525
+22%
|
1 047
-31%
|
1 470
+40%
|
1 366
-7%
|
1 172
-14%
|
1 432
+22%
|
994
-31%
|
574
-42%
|
972
+69%
|
1 392
+43%
|
1 411
+1%
|
882
-37%
|
1 058
+20%
|
1 363
+29%
|
980
-28%
|
1 197
+22%
|
1 232
+3%
|
895
-27%
|
910
+2%
|
479
-47%
|
496
+4%
|
872
+76%
|
677
-22%
|
1 324
+95%
|
802
-39%
|
1 243
+55%
|
1 918
+54%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
(85)
|
39
|
18
|
290
|
250
|
(254)
|
(247)
|
(289)
|
(429)
|
(378)
|
(2 491)
|
(2 914)
|
(1 335)
|
(1 045)
|
(537)
|
(677)
|
(598)
|
(264)
|
(252)
|
(254)
|
(226)
|
(426)
|
(511)
|
(647)
|
(811)
|
(927)
|
(2 522)
|
(3 970)
|
(3 240)
|
(1 862)
|
(4 597)
|
|
Other Items |
193
|
2
|
28
|
(247)
|
(177)
|
500
|
280
|
(484)
|
(311)
|
(198)
|
1 099
|
1 320
|
58
|
15
|
(73)
|
(4)
|
35
|
15
|
(113)
|
(117)
|
(0)
|
(1)
|
(0)
|
(12)
|
161
|
174
|
56
|
57
|
571
|
(588)
|
2 144
|
|
Cash from Investing Activities |
109
N/A
|
41
-62%
|
46
+12%
|
43
-7%
|
73
+71%
|
245
+236%
|
34
-86%
|
(773)
N/A
|
(740)
+4%
|
(576)
+22%
|
(1 393)
-142%
|
(1 594)
-14%
|
(1 277)
+20%
|
(1 030)
+19%
|
(610)
+41%
|
(681)
-12%
|
(563)
+17%
|
(249)
+56%
|
(366)
-47%
|
(372)
-2%
|
(226)
+39%
|
(427)
-89%
|
(511)
-20%
|
(660)
-29%
|
(650)
+1%
|
(752)
-16%
|
(2 466)
-228%
|
(3 913)
-59%
|
(2 669)
+32%
|
(2 449)
+8%
|
(2 453)
0%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(147)
|
0
|
0
|
|
Net Issuance of Debt |
230
|
(57)
|
(35)
|
(577)
|
(757)
|
(228)
|
(146)
|
(253)
|
(263)
|
(307)
|
(199)
|
(56)
|
452
|
334
|
(209)
|
(228)
|
(146)
|
(65)
|
(60)
|
(51)
|
(46)
|
(34)
|
(24)
|
(22)
|
(19)
|
(15)
|
1 426
|
3 543
|
3 470
|
1 250
|
(220)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(28)
|
(28)
|
(56)
|
(56)
|
(66)
|
(66)
|
(75)
|
(75)
|
(94)
|
(94)
|
(122)
|
(122)
|
(131)
|
(131)
|
(150)
|
(150)
|
(160)
|
(160)
|
(161)
|
(161)
|
(105)
|
(105)
|
(134)
|
(134)
|
(147)
|
(147)
|
|
Other |
4
|
(0)
|
(0)
|
0
|
(2)
|
(7)
|
(7)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(3)
|
(0)
|
0
|
0
|
|
Cash from Financing Activities |
234
N/A
|
(57)
N/A
|
(35)
+39%
|
(577)
-1 549%
|
(758)
-31%
|
(263)
+65%
|
(180)
+31%
|
(311)
-72%
|
(321)
-3%
|
(373)
-16%
|
(266)
+29%
|
(132)
+50%
|
375
N/A
|
240
-36%
|
(303)
N/A
|
(350)
-16%
|
(268)
+23%
|
(197)
+27%
|
(192)
+2%
|
(201)
-5%
|
(197)
+2%
|
(194)
+1%
|
(184)
+5%
|
(183)
+1%
|
(180)
+2%
|
(120)
+33%
|
1 319
N/A
|
3 406
+158%
|
3 188
-6%
|
955
-70%
|
(368)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
24
|
(31)
|
(44)
|
(17)
|
87
|
133
|
37
|
3
|
(104)
|
(177)
|
(104)
|
(34)
|
(135)
|
(136)
|
(42)
|
(15)
|
21
|
23
|
41
|
27
|
24
|
26
|
10
|
(12)
|
3
|
(106)
|
(109)
|
189
|
118
|
98
|
159
|
|
Net Change in Cash |
(405)
N/A
|
509
N/A
|
698
+37%
|
698
0%
|
927
+33%
|
1 162
+25%
|
1 360
+17%
|
285
-79%
|
7
-97%
|
305
+4 081%
|
(769)
N/A
|
(1 186)
-54%
|
(65)
+94%
|
465
N/A
|
457
-2%
|
(164)
N/A
|
248
N/A
|
941
+280%
|
463
-51%
|
651
+40%
|
833
+28%
|
300
-64%
|
224
-25%
|
(376)
N/A
|
(331)
+12%
|
(107)
+68%
|
(578)
-440%
|
1 006
N/A
|
1 439
+43%
|
(153)
N/A
|
(744)
-387%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
(856)
N/A
|
595
N/A
|
749
+26%
|
1 538
+105%
|
1 775
+15%
|
792
-55%
|
1 224
+54%
|
1 076
-12%
|
743
-31%
|
1 053
+42%
|
(1 498)
N/A
|
(2 340)
-56%
|
(363)
+84%
|
347
N/A
|
874
+152%
|
205
-77%
|
460
+124%
|
1 099
+139%
|
728
-34%
|
942
+29%
|
1 006
+7%
|
469
-53%
|
399
-15%
|
(169)
N/A
|
(314)
-86%
|
(55)
+82%
|
(1 844)
-3 237%
|
(2 646)
-43%
|
(2 439)
+8%
|
(618)
+75%
|
(2 679)
-333%
|