Daido Kogyo Co Ltd
TSE:6373
Cash Flow Statement
Cash Flow Statement
Daido Kogyo 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 |
4 681
|
2 212
|
4 376
|
3 484
|
3 950
|
6 672
|
7 055
|
8 372
|
8 640
|
7 729
|
8 700
|
9 595
|
1 936
|
9 804
|
2 258
|
5 429
|
3 257
|
14 845
|
2 661
|
9 621
|
1 820
|
(2 576)
|
(1 096)
|
(1 750)
|
1 392
|
3 641
|
3 445
|
2 863
|
885
|
(261)
|
|
Depreciation & Amortization |
(84)
|
(97)
|
818
|
(18)
|
906
|
3 560
|
3 608
|
3 624
|
3 867
|
4 137
|
3 930
|
3 680
|
2 109
|
3 771
|
2 249
|
3 791
|
2 164
|
3 462
|
2 306
|
3 889
|
2 568
|
1 825
|
2 676
|
2 640
|
2 567
|
2 679
|
2 752
|
2 708
|
2 903
|
3 027
|
|
Other Non-Cash Items |
1 253
|
(137)
|
(1 251)
|
(1 644)
|
(918)
|
(587)
|
536
|
190
|
(397)
|
(224)
|
958
|
1 540
|
(175)
|
(549)
|
143
|
3 441
|
(529)
|
(793)
|
191
|
1 469
|
(599)
|
(1 098)
|
2 091
|
2 406
|
78
|
(542)
|
(161)
|
(215)
|
692
|
662
|
|
Cash Taxes Paid |
(1 046)
|
196
|
373
|
478
|
633
|
1 651
|
1 436
|
1 408
|
1 693
|
2 062
|
2 430
|
1 982
|
478
|
2 392
|
675
|
2 392
|
342
|
2 884
|
273
|
3 643
|
842
|
(815)
|
803
|
615
|
427
|
419
|
425
|
784
|
1 028
|
875
|
|
Cash Interest Paid |
(46)
|
(55)
|
170
|
(60)
|
95
|
817
|
800
|
762
|
714
|
674
|
662
|
654
|
306
|
631
|
280
|
549
|
242
|
471
|
183
|
419
|
223
|
119
|
203
|
205
|
188
|
157
|
167
|
202
|
242
|
277
|
|
Change in Working Capital |
(153)
|
(2 919)
|
(3 543)
|
(3 225)
|
(3 096)
|
(2 603)
|
(3 440)
|
(704)
|
(2 604)
|
(3 847)
|
(6 204)
|
(7 788)
|
(1 221)
|
(8 166)
|
659
|
(1 549)
|
(1 456)
|
(3 475)
|
298
|
(10 753)
|
(2 214)
|
4 655
|
(842)
|
(826)
|
(466)
|
528
|
(1 977)
|
(3 336)
|
(2 250)
|
(1 121)
|
|
Cash from Operating Activities |
5 697
N/A
|
(941)
N/A
|
400
N/A
|
(1 403)
N/A
|
842
N/A
|
7 042
+736%
|
7 759
+10%
|
11 482
+48%
|
9 506
-17%
|
7 795
-18%
|
7 384
-5%
|
7 027
-5%
|
2 649
-62%
|
4 860
+83%
|
5 309
+9%
|
11 112
+109%
|
3 436
-69%
|
14 039
+309%
|
5 456
-61%
|
4 226
-23%
|
1 575
-63%
|
2 806
+78%
|
2 829
+1%
|
2 470
-13%
|
3 571
+45%
|
6 306
+77%
|
4 059
-36%
|
2 020
-50%
|
2 230
+10%
|
2 307
+3%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||
Capital Expenditures |
1 240
|
301
|
(170)
|
(390)
|
(995)
|
(2 818)
|
(3 066)
|
(4 301)
|
(4 909)
|
(4 385)
|
(4 058)
|
(4 227)
|
(2 051)
|
(4 093)
|
(2 878)
|
(4 661)
|
(2 330)
|
(6 247)
|
(3 436)
|
(8 503)
|
(4 565)
|
(1 130)
|
(4 010)
|
(3 668)
|
(2 477)
|
(2 495)
|
(3 248)
|
(3 830)
|
(4 061)
|
(4 495)
|
|
Other Items |
266
|
(155)
|
437
|
212
|
681
|
219
|
98
|
252
|
(610)
|
(716)
|
(2 188)
|
(1 360)
|
778
|
348
|
(172)
|
3 536
|
1 004
|
281
|
(683)
|
73
|
851
|
(272)
|
123
|
78
|
7
|
(98)
|
(94)
|
49
|
(416)
|
(454)
|
|
Cash from Investing Activities |
1 506
N/A
|
146
-90%
|
267
+83%
|
(178)
N/A
|
(314)
-76%
|
(2 599)
-728%
|
(2 968)
-14%
|
(4 049)
-36%
|
(5 519)
-36%
|
(5 101)
+8%
|
(6 246)
-22%
|
(5 587)
+11%
|
(1 273)
+77%
|
(3 745)
-194%
|
(3 050)
+19%
|
(1 125)
+63%
|
(1 326)
-18%
|
(5 966)
-350%
|
(4 119)
+31%
|
(8 430)
-105%
|
(3 714)
+56%
|
(1 402)
+62%
|
(3 887)
-177%
|
(3 590)
+8%
|
(2 470)
+31%
|
(2 593)
-5%
|
(3 342)
-29%
|
(3 781)
-13%
|
(4 477)
-18%
|
(4 949)
-11%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 631
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(227)
|
0
|
|
Net Issuance of Debt |
(3 250)
|
(763)
|
(726)
|
(335)
|
(897)
|
(1 089)
|
(1 715)
|
(654)
|
911
|
135
|
(2 204)
|
(2 956)
|
(104)
|
(3 788)
|
45
|
(3 564)
|
404
|
(2 760)
|
(496)
|
15
|
634
|
(52)
|
2 585
|
6 073
|
4 218
|
(858)
|
(712)
|
(847)
|
(457)
|
600
|
|
Cash Paid for Dividends |
278
|
(186)
|
(186)
|
(278)
|
(278)
|
(928)
|
(1 021)
|
(1 114)
|
(1 114)
|
(1 114)
|
(1 114)
|
(1 114)
|
(282)
|
(1 206)
|
(235)
|
(1 299)
|
(235)
|
(1 438)
|
(329)
|
(1 578)
|
(332)
|
75
|
(382)
|
(160)
|
(163)
|
(164)
|
(161)
|
(381)
|
(381)
|
(158)
|
|
Other |
173
|
(19)
|
(76)
|
(41)
|
101
|
(65)
|
(28)
|
(79)
|
(40)
|
(50)
|
(37)
|
(64)
|
(637)
|
(64)
|
(334)
|
(84)
|
(816)
|
(33)
|
(375)
|
(78)
|
(374)
|
(413)
|
(335)
|
(267)
|
(254)
|
(270)
|
(1 248)
|
(1 274)
|
(312)
|
(318)
|
|
Cash from Financing Activities |
(2 799)
N/A
|
(968)
+65%
|
(988)
-2%
|
(654)
+34%
|
(1 076)
-65%
|
(2 084)
-94%
|
(2 765)
-33%
|
(1 848)
+33%
|
(245)
+87%
|
(1 031)
-321%
|
(3 357)
-226%
|
(4 136)
-23%
|
(1 023)
+75%
|
(5 063)
-395%
|
(524)
+90%
|
(4 950)
-845%
|
(647)
+87%
|
(4 285)
-562%
|
(1 200)
+72%
|
(1 649)
-37%
|
1 559
N/A
|
1 241
-20%
|
1 868
+51%
|
5 646
+202%
|
3 801
-33%
|
(1 292)
N/A
|
(2 121)
-64%
|
(2 502)
-18%
|
(1 377)
+45%
|
(103)
+93%
|
|
Change in Cash | |||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
458
|
(177)
|
(432)
|
(363)
|
(472)
|
(168)
|
(209)
|
(149)
|
462
|
987
|
874
|
(9)
|
252
|
1 042
|
(208)
|
(1 255)
|
8
|
834
|
141
|
(154)
|
(247)
|
150
|
69
|
(142)
|
(219)
|
150
|
177
|
548
|
389
|
188
|
|
Net Change in Cash |
4 862
N/A
|
(1 940)
N/A
|
(753)
+61%
|
(2 598)
-245%
|
(1 020)
+61%
|
2 191
N/A
|
1 817
-17%
|
5 436
+199%
|
4 204
-23%
|
2 650
-37%
|
(1 345)
N/A
|
(2 705)
-101%
|
605
N/A
|
(2 906)
N/A
|
1 527
N/A
|
3 782
+148%
|
1 471
-61%
|
4 622
+214%
|
278
-94%
|
(6 007)
N/A
|
(827)
+86%
|
2 795
N/A
|
879
-69%
|
4 384
+399%
|
4 683
+7%
|
2 571
-45%
|
(1 227)
N/A
|
(3 715)
-203%
|
(3 235)
+13%
|
(2 557)
+21%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||
Free Cash Flow |
6 937
N/A
|
(640)
N/A
|
230
N/A
|
(1 793)
N/A
|
(153)
+91%
|
4 224
N/A
|
4 693
+11%
|
7 181
+53%
|
4 597
-36%
|
3 410
-26%
|
3 326
-2%
|
2 800
-16%
|
598
-79%
|
767
+28%
|
2 431
+217%
|
6 451
+165%
|
1 106
-83%
|
7 792
+605%
|
2 020
-74%
|
(4 277)
N/A
|
(2 990)
+30%
|
1 676
N/A
|
(1 181)
N/A
|
(1 198)
-1%
|
1 094
N/A
|
3 811
+248%
|
811
-79%
|
(1 810)
N/A
|
(1 831)
-1%
|
(2 188)
-19%
|