Yamashin Filter Corp
TSE:6240
Cash Flow Statement
Cash Flow Statement
Yamashin Filter Corp
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 |
361
|
629
|
932
|
1 488
|
1 856
|
1 953
|
1 911
|
1 142
|
597
|
110
|
956
|
1 758
|
337
|
161
|
890
|
797
|
|
Depreciation & Amortization |
393
|
348
|
294
|
265
|
303
|
367
|
414
|
513
|
622
|
674
|
723
|
809
|
870
|
882
|
823
|
755
|
|
Other Non-Cash Items |
(4)
|
24
|
67
|
(59)
|
55
|
85
|
(13)
|
10
|
124
|
193
|
(1 199)
|
(925)
|
1 031
|
763
|
360
|
386
|
|
Cash Taxes Paid |
84
|
156
|
181
|
386
|
541
|
609
|
684
|
483
|
252
|
140
|
129
|
258
|
387
|
445
|
327
|
174
|
|
Cash Interest Paid |
7
|
8
|
11
|
9
|
7
|
6
|
4
|
7
|
10
|
11
|
14
|
19
|
19
|
17
|
21
|
25
|
|
Change in Working Capital |
481
|
27
|
(341)
|
(882)
|
(1 159)
|
(1 328)
|
(1 512)
|
(307)
|
756
|
(46)
|
(393)
|
(894)
|
(1 948)
|
(1 612)
|
335
|
1 317
|
|
Cash from Operating Activities |
1 232
N/A
|
1 027
-17%
|
953
-7%
|
812
-15%
|
1 056
+30%
|
1 076
+2%
|
800
-26%
|
1 358
+70%
|
2 099
+55%
|
931
-56%
|
87
-91%
|
748
+757%
|
290
-61%
|
195
-33%
|
2 408
+1 133%
|
3 256
+35%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(256)
|
(289)
|
(422)
|
(467)
|
(826)
|
(888)
|
(2 270)
|
(2 305)
|
(3 231)
|
(4 834)
|
(4 420)
|
(4 561)
|
(3 218)
|
(1 973)
|
(1 042)
|
(344)
|
|
Other Items |
(295)
|
(1 645)
|
(1 467)
|
130
|
714
|
468
|
21
|
143
|
179
|
81
|
21
|
7
|
940
|
841
|
(128)
|
(41)
|
|
Cash from Investing Activities |
(551)
N/A
|
(1 934)
-251%
|
(1 889)
+2%
|
(337)
+82%
|
(112)
+67%
|
(421)
-274%
|
(2 248)
-435%
|
(2 162)
+4%
|
(3 052)
-41%
|
(4 753)
-56%
|
(4 399)
+7%
|
(4 553)
-3%
|
(2 277)
+50%
|
(1 132)
+50%
|
(1 170)
-3%
|
(384)
+67%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
9 184
|
0
|
(0)
|
0
|
0
|
0
|
1 980
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
690
|
590
|
(500)
|
(500)
|
(500)
|
(500)
|
(350)
|
(237)
|
250
|
(274)
|
1 616
|
1 468
|
(1 101)
|
648
|
(235)
|
(1 109)
|
|
Cash Paid for Dividends |
(180)
|
(124)
|
(124)
|
(149)
|
(174)
|
(239)
|
(325)
|
(414)
|
(449)
|
(415)
|
(415)
|
(411)
|
(428)
|
(439)
|
(429)
|
(429)
|
|
Other |
(47)
|
(51)
|
(10)
|
(9)
|
(2)
|
(6)
|
(1)
|
7
|
(70)
|
(39)
|
31
|
(0)
|
(24)
|
(24)
|
(54)
|
(54)
|
|
Cash from Financing Activities |
463
N/A
|
415
-10%
|
(634)
N/A
|
(658)
-4%
|
8 508
N/A
|
8 438
-1%
|
(676)
N/A
|
(644)
+5%
|
(269)
+58%
|
(727)
-170%
|
3 213
N/A
|
3 037
-5%
|
(1 554)
N/A
|
184
N/A
|
(718)
N/A
|
(1 592)
-122%
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
(83)
|
(148)
|
(35)
|
111
|
34
|
18
|
(7)
|
(47)
|
(31)
|
15
|
96
|
72
|
63
|
126
|
(156)
|
(131)
|
|
Net Change in Cash |
1 061
N/A
|
(640)
N/A
|
(1 606)
-151%
|
(72)
+95%
|
9 485
N/A
|
9 113
-4%
|
(2 131)
N/A
|
(1 495)
+30%
|
(1 253)
+16%
|
(4 535)
-262%
|
(1 004)
+78%
|
(696)
+31%
|
(3 479)
-400%
|
(627)
+82%
|
363
N/A
|
1 148
+216%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
976
N/A
|
738
-24%
|
530
-28%
|
345
-35%
|
229
-34%
|
189
-18%
|
(1 469)
N/A
|
(947)
+36%
|
(1 132)
-19%
|
(3 903)
-245%
|
(4 333)
-11%
|
(3 813)
+12%
|
(2 928)
+23%
|
(1 778)
+39%
|
1 366
N/A
|
2 912
+113%
|