Hirano Tecseed Co Ltd
TSE:6245
Cash Flow Statement
Cash Flow Statement
Hirano Tecseed 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||
Net Income |
(952)
|
(470)
|
240
|
(56)
|
917
|
1 712
|
1 454
|
1 634
|
1 242
|
3 940
|
3 697
|
718
|
759
|
606
|
2 034
|
2 245
|
3 084
|
4 116
|
2 972
|
3 215
|
4 896
|
5 886
|
3 765
|
1 702
|
2 586
|
4 743
|
4 206
|
2 889
|
3 219
|
2 477
|
|
Depreciation & Amortization |
(12)
|
1
|
106
|
13
|
131
|
420
|
399
|
380
|
371
|
394
|
418
|
410
|
377
|
352
|
327
|
316
|
307
|
312
|
323
|
325
|
316
|
303
|
427
|
557
|
564
|
560
|
551
|
562
|
625
|
710
|
|
Other Non-Cash Items |
13
|
(34)
|
88
|
(8)
|
149
|
9
|
(49)
|
(70)
|
(74)
|
(152)
|
(81)
|
40
|
31
|
4
|
(44)
|
(122)
|
(76)
|
1
|
(38)
|
(1)
|
(22)
|
7
|
35
|
13
|
46
|
(39)
|
(81)
|
(31)
|
(19)
|
27
|
|
Cash Taxes Paid |
(544)
|
(641)
|
(771)
|
(1 177)
|
(1 149)
|
747
|
925
|
526
|
487
|
459
|
375
|
1 548
|
1 497
|
(189)
|
(248)
|
726
|
977
|
843
|
927
|
906
|
958
|
1 564
|
1 882
|
1 636
|
1 584
|
710
|
354
|
1 794
|
2 354
|
863
|
|
Cash Interest Paid |
1
|
(2)
|
1
|
(4)
|
(1)
|
13
|
11
|
12
|
13
|
11
|
11
|
11
|
9
|
10
|
11
|
9
|
9
|
9
|
7
|
8
|
10
|
9
|
8
|
8
|
7
|
7
|
8
|
7
|
28
|
63
|
|
Change in Working Capital |
3 284
|
415
|
53
|
(2 242)
|
(539)
|
(2 605)
|
(3 662)
|
149
|
702
|
(2 925)
|
(318)
|
366
|
(3 524)
|
724
|
1 669
|
842
|
(3 659)
|
(5 256)
|
(3 859)
|
1 430
|
5 811
|
(3 698)
|
(7 317)
|
(1 669)
|
(1 225)
|
(1 652)
|
(2 376)
|
(6 921)
|
(14 074)
|
(8 941)
|
|
Cash from Operating Activities |
2 332
N/A
|
(87)
N/A
|
487
N/A
|
(2 292)
N/A
|
659
N/A
|
(463)
N/A
|
(1 858)
-301%
|
2 091
N/A
|
2 241
+7%
|
1 258
-44%
|
3 717
+195%
|
1 535
-59%
|
(2 356)
N/A
|
1 688
N/A
|
3 985
+136%
|
3 280
-18%
|
(344)
N/A
|
(829)
-141%
|
(601)
+27%
|
4 972
N/A
|
11 002
+121%
|
2 498
-77%
|
(3 091)
N/A
|
602
N/A
|
1 971
+227%
|
3 613
+83%
|
2 300
-36%
|
(3 500)
N/A
|
(10 250)
-193%
|
(5 727)
+44%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
(9)
|
(10)
|
(256)
|
(10)
|
(67)
|
(131)
|
(203)
|
(394)
|
(411)
|
(702)
|
(612)
|
(581)
|
(545)
|
(77)
|
(86)
|
(139)
|
(923)
|
(955)
|
(210)
|
(218)
|
(981)
|
(2 390)
|
(2 499)
|
(1 419)
|
(751)
|
(786)
|
(815)
|
(621)
|
(1 073)
|
(1 306)
|
|
Other Items |
(19)
|
(294)
|
(315)
|
(1 717)
|
(4 482)
|
(1 042)
|
1 395
|
(993)
|
937
|
145
|
268
|
(1 742)
|
(747)
|
(1 313)
|
(784)
|
1 620
|
29
|
105
|
(1 465)
|
(1 238)
|
(2 372)
|
(1 470)
|
2 655
|
998
|
1 420
|
1 257
|
(305)
|
438
|
1 164
|
1 504
|
|
Cash from Investing Activities |
(28)
N/A
|
(304)
-986%
|
(572)
-88%
|
(1 727)
-202%
|
(4 549)
-163%
|
(1 172)
+74%
|
1 192
N/A
|
(1 387)
N/A
|
526
N/A
|
(558)
N/A
|
(344)
+38%
|
(2 322)
-575%
|
(1 292)
+44%
|
(1 390)
-8%
|
(870)
+37%
|
1 481
N/A
|
(893)
N/A
|
(849)
+5%
|
(1 675)
-97%
|
(1 456)
+13%
|
(3 354)
-130%
|
(3 860)
-15%
|
156
N/A
|
(420)
N/A
|
669
N/A
|
471
-30%
|
(1 120)
N/A
|
(183)
+84%
|
91
N/A
|
197
+117%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(1)
|
1
|
(1)
|
1
|
1
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Net Issuance of Debt |
213
|
(4)
|
178
|
250
|
204
|
(231)
|
60
|
357
|
(169)
|
(38)
|
234
|
(240)
|
(42)
|
303
|
(219)
|
(92)
|
531
|
31
|
(92)
|
231
|
(319)
|
(192)
|
81
|
(310)
|
(74)
|
257
|
(185)
|
(58)
|
10 364
|
5 882
|
|
Cash Paid for Dividends |
104
|
53
|
46
|
75
|
74
|
(181)
|
(196)
|
(195)
|
(195)
|
(180)
|
(285)
|
(450)
|
(330)
|
(150)
|
(196)
|
(301)
|
(361)
|
(421)
|
(435)
|
(451)
|
(526)
|
(676)
|
(676)
|
(690)
|
(646)
|
(556)
|
(752)
|
(843)
|
(843)
|
(843)
|
|
Other |
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
3
|
3
|
(3)
|
(2)
|
(2)
|
|
Cash from Financing Activities |
315
N/A
|
50
-84%
|
224
+348%
|
327
+46%
|
279
-15%
|
(415)
N/A
|
(139)
+67%
|
159
N/A
|
(367)
N/A
|
(222)
+40%
|
(55)
+75%
|
(694)
-1 162%
|
(376)
+46%
|
149
N/A
|
(418)
N/A
|
(397)
+5%
|
166
N/A
|
(393)
N/A
|
(531)
-35%
|
(223)
+58%
|
(848)
-280%
|
(871)
-3%
|
(599)
+31%
|
(1 005)
-68%
|
(724)
+28%
|
(297)
+59%
|
(934)
-215%
|
(905)
+3%
|
9 518
N/A
|
5 037
-47%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
12
|
2
|
(7)
|
(1)
|
9
|
2
|
0
|
(1)
|
(4)
|
(2)
|
7
|
26
|
22
|
6
|
7
|
1
|
3
|
|
Net Change in Cash |
2 619
N/A
|
(341)
N/A
|
139
N/A
|
(3 692)
N/A
|
(3 611)
+2%
|
(2 050)
+43%
|
(805)
+61%
|
863
N/A
|
2 400
+178%
|
478
-80%
|
3 318
+594%
|
(1 481)
N/A
|
(4 013)
-171%
|
459
N/A
|
2 699
+488%
|
4 357
+61%
|
(1 073)
N/A
|
(2 062)
-92%
|
(2 806)
-36%
|
3 293
N/A
|
6 800
+106%
|
(2 238)
N/A
|
(3 535)
-58%
|
(816)
+77%
|
1 943
N/A
|
3 809
+96%
|
253
-93%
|
(4 580)
N/A
|
(640)
+86%
|
(490)
+23%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
2 323
N/A
|
(97)
N/A
|
231
N/A
|
(2 302)
N/A
|
592
N/A
|
(594)
N/A
|
(2 061)
-247%
|
1 697
N/A
|
1 830
+8%
|
556
-70%
|
3 105
+458%
|
954
-69%
|
(2 901)
N/A
|
1 611
N/A
|
3 899
+142%
|
3 141
-19%
|
(1 267)
N/A
|
(1 784)
-41%
|
(812)
+54%
|
4 754
N/A
|
10 020
+111%
|
108
-99%
|
(5 590)
N/A
|
(816)
+85%
|
1 220
N/A
|
2 827
+132%
|
1 486
-47%
|
(4 121)
N/A
|
(11 322)
-175%
|
(7 033)
+38%
|