NC Holdings Co Ltd
TSE:6236
Cash Flow Statement
Cash Flow Statement
NC Holdings Co Ltd
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 |
(274)
|
(379)
|
710
|
937
|
828
|
554
|
1 211
|
706
|
766
|
1 189
|
635
|
381
|
|
Depreciation & Amortization |
88
|
89
|
81
|
124
|
104
|
97
|
164
|
161
|
155
|
169
|
192
|
206
|
|
Other Non-Cash Items |
771
|
859
|
50
|
69
|
44
|
32
|
(379)
|
(367)
|
(692)
|
(745)
|
(26)
|
134
|
|
Cash Taxes Paid |
272
|
270
|
141
|
155
|
259
|
255
|
225
|
401
|
481
|
329
|
355
|
454
|
|
Cash Interest Paid |
19
|
21
|
15
|
7
|
7
|
7
|
7
|
7
|
10
|
9
|
5
|
4
|
|
Change in Working Capital |
(1 547)
|
(1 011)
|
1 811
|
1 809
|
(255)
|
45
|
(531)
|
479
|
262
|
(795)
|
(91)
|
605
|
|
Cash from Operating Activities |
(962)
N/A
|
(442)
+54%
|
2 653
N/A
|
2 939
+11%
|
721
-75%
|
728
+1%
|
465
-36%
|
980
+111%
|
492
-50%
|
(181)
N/A
|
711
N/A
|
1 326
+87%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(19)
|
(10)
|
(45)
|
(68)
|
(54)
|
(117)
|
(109)
|
(51)
|
(234)
|
(369)
|
(304)
|
(175)
|
|
Other Items |
(53)
|
(123)
|
(183)
|
(182)
|
(296)
|
(229)
|
391
|
456
|
1 123
|
1 236
|
427
|
313
|
|
Cash from Investing Activities |
(73)
N/A
|
(133)
-83%
|
(229)
-72%
|
(250)
-9%
|
(350)
-40%
|
(346)
+1%
|
282
N/A
|
405
+44%
|
890
+119%
|
867
-3%
|
124
-86%
|
138
+11%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
(0)
|
(0)
|
(23)
|
(42)
|
(81)
|
(91)
|
(31)
|
(3)
|
(1 905)
|
(1 905)
|
(1)
|
(1)
|
|
Net Issuance of Debt |
1 684
|
52
|
(1 249)
|
(1 649)
|
484
|
369
|
(279)
|
(279)
|
231
|
(256)
|
(753)
|
(250)
|
|
Cash Paid for Dividends |
(0)
|
(0)
|
(0)
|
(63)
|
(63)
|
(62)
|
(63)
|
(96)
|
(96)
|
(64)
|
(63)
|
(280)
|
|
Other |
(376)
|
(373)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
1 307
N/A
|
(321)
N/A
|
(1 272)
-296%
|
(1 753)
-38%
|
340
N/A
|
215
-37%
|
(372)
N/A
|
(377)
-1%
|
(1 770)
-370%
|
(2 225)
-26%
|
(817)
+63%
|
(530)
+35%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
|
Net Change in Cash |
272
N/A
|
(896)
N/A
|
1 152
N/A
|
935
-19%
|
710
-24%
|
596
-16%
|
375
-37%
|
1 008
+169%
|
(389)
N/A
|
(1 538)
-295%
|
18
N/A
|
934
+5 014%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
(981)
N/A
|
(452)
+54%
|
2 607
N/A
|
2 872
+10%
|
667
-77%
|
610
-8%
|
356
-42%
|
929
+161%
|
258
-72%
|
(551)
N/A
|
407
N/A
|
1 151
+183%
|