Kanematsu Engineering Co Ltd
TSE:6402
Cash Flow Statement
Cash Flow Statement
Kanematsu Engineering Co Ltd
| Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | 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 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
94
|
5
|
(85)
|
(33)
|
(23)
|
(92)
|
(222)
|
(0)
|
29
|
34
|
90
|
238
|
453
|
628
|
490
|
492
|
589
|
626
|
741
|
818
|
827
|
885
|
881
|
1 020
|
861
|
655
|
897
|
1 203
|
1 045
|
1 041
|
1 061
|
960
|
1 016
|
866
|
1 089
|
1 053
|
838
|
1 031
|
995
|
1 156
|
|
| Depreciation & Amortization |
(7)
|
1
|
14
|
15
|
32
|
(8)
|
(20)
|
1
|
27
|
4
|
107
|
100
|
92
|
86
|
84
|
91
|
107
|
123
|
128
|
131
|
134
|
137
|
145
|
140
|
133
|
133
|
130
|
125
|
121
|
117
|
112
|
161
|
308
|
385
|
385
|
407
|
428
|
427
|
409
|
395
|
|
| Other Non-Cash Items |
1
|
(84)
|
(107)
|
74
|
89
|
(343)
|
(353)
|
366
|
394
|
390
|
72
|
68
|
6
|
116
|
65
|
33
|
64
|
45
|
46
|
46
|
9
|
(32)
|
79
|
37
|
29
|
(47)
|
(46)
|
87
|
62
|
75
|
107
|
25
|
(56)
|
21
|
134
|
3
|
(63)
|
9
|
199
|
187
|
|
| Cash Taxes Paid |
39
|
16
|
(14)
|
(81)
|
(95)
|
69
|
30
|
(86)
|
(86)
|
(88)
|
10
|
21
|
31
|
195
|
285
|
175
|
156
|
274
|
321
|
271
|
270
|
277
|
287
|
263
|
256
|
276
|
283
|
281
|
283
|
352
|
370
|
382
|
415
|
259
|
194
|
418
|
501
|
205
|
95
|
388
|
|
| Cash Interest Paid |
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
5
|
5
|
5
|
5
|
6
|
10
|
13
|
|
| Change in Working Capital |
(1)
|
(379)
|
224
|
270
|
(82)
|
204
|
290
|
(423)
|
(408)
|
(292)
|
8
|
(271)
|
(73)
|
(170)
|
(564)
|
(618)
|
(47)
|
81
|
(127)
|
(682)
|
(784)
|
45
|
(186)
|
72
|
(455)
|
(411)
|
(321)
|
97
|
(362)
|
(1 008)
|
(341)
|
(877)
|
(1 512)
|
(139)
|
677
|
(36)
|
(1 314)
|
(880)
|
(869)
|
(1 293)
|
|
| Cash from Operating Activities |
87
N/A
|
(457)
N/A
|
47
N/A
|
326
+600%
|
16
-95%
|
(239)
N/A
|
(305)
-27%
|
(57)
+81%
|
43
N/A
|
136
+219%
|
276
+103%
|
136
-51%
|
478
+252%
|
659
+38%
|
76
-89%
|
(2)
N/A
|
712
N/A
|
875
+23%
|
789
-10%
|
313
-60%
|
186
-41%
|
1 034
+455%
|
919
-11%
|
1 269
+38%
|
569
-55%
|
330
-42%
|
660
+100%
|
1 513
+129%
|
866
-43%
|
225
-74%
|
940
+318%
|
269
-71%
|
(244)
N/A
|
1 134
N/A
|
2 284
+101%
|
1 426
-38%
|
(112)
N/A
|
587
N/A
|
733
+25%
|
445
-39%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(74)
|
(17)
|
(171)
|
(16)
|
227
|
30
|
(8)
|
(14)
|
(20)
|
31
|
(66)
|
(42)
|
(59)
|
(80)
|
(74)
|
(190)
|
(220)
|
(184)
|
(137)
|
(125)
|
(171)
|
(216)
|
(214)
|
(207)
|
(258)
|
(154)
|
(910)
|
(933)
|
(104)
|
(397)
|
(1 839)
|
(3 345)
|
(2 091)
|
(492)
|
(338)
|
(166)
|
(150)
|
(111)
|
(85)
|
(96)
|
|
| Other Items |
(17)
|
56
|
66
|
(36)
|
(42)
|
(11)
|
(3)
|
20
|
13
|
25
|
(3)
|
(18)
|
(64)
|
(41)
|
(26)
|
25
|
(179)
|
(180)
|
(412)
|
(104)
|
71
|
(263)
|
(198)
|
(523)
|
(573)
|
(249)
|
556
|
731
|
(326)
|
(500)
|
942
|
1 290
|
801
|
454
|
3
|
(0)
|
(0)
|
3
|
2
|
(1)
|
|
| Cash from Investing Activities |
(91)
N/A
|
39
N/A
|
(105)
N/A
|
(51)
+51%
|
185
N/A
|
18
-90%
|
(11)
N/A
|
6
N/A
|
(7)
N/A
|
57
N/A
|
(68)
N/A
|
(60)
+12%
|
(123)
-105%
|
(121)
+1%
|
(100)
+17%
|
(166)
-65%
|
(400)
-141%
|
(364)
+9%
|
(550)
-51%
|
(229)
+58%
|
(100)
+56%
|
(479)
-380%
|
(412)
+14%
|
(730)
-77%
|
(831)
-14%
|
(403)
+52%
|
(354)
+12%
|
(202)
+43%
|
(430)
-113%
|
(898)
-109%
|
(897)
+0%
|
(2 055)
-129%
|
(1 290)
+37%
|
(39)
+97%
|
(335)
-768%
|
(167)
+50%
|
(151)
+10%
|
(108)
+28%
|
(84)
+23%
|
(97)
-17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(939)
|
0
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
|
| Net Issuance of Debt |
27
|
(3)
|
(22)
|
156
|
(15)
|
34
|
(17)
|
4
|
(9)
|
16
|
(24)
|
(108)
|
(11)
|
(38)
|
(38)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 500
|
2 463
|
858
|
(280)
|
(350)
|
(350)
|
(351)
|
(351)
|
(352)
|
|
| Cash Paid for Dividends |
0
|
(7)
|
(8)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
(8)
|
(0)
|
(52)
|
(48)
|
(48)
|
(88)
|
(88)
|
(80)
|
(91)
|
(108)
|
(98)
|
(141)
|
(152)
|
(191)
|
(181)
|
(209)
|
(208)
|
(202)
|
(202)
|
(202)
|
(202)
|
(235)
|
(235)
|
(345)
|
(344)
|
(260)
|
(259)
|
(266)
|
(265)
|
(211)
|
(216)
|
(247)
|
|
| Other |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
27
N/A
|
(10)
N/A
|
(30)
-207%
|
155
N/A
|
(15)
N/A
|
34
N/A
|
(17)
N/A
|
5
N/A
|
(17)
N/A
|
15
N/A
|
(76)
N/A
|
(157)
-107%
|
(59)
+62%
|
(126)
-113%
|
(126)
N/A
|
(81)
+36%
|
(91)
-12%
|
(108)
-19%
|
(98)
+10%
|
(141)
-44%
|
(152)
-8%
|
(191)
-26%
|
(181)
+5%
|
(209)
-15%
|
(208)
+0%
|
(202)
+3%
|
(202)
0%
|
(202)
0%
|
(202)
+0%
|
(235)
-16%
|
(235)
0%
|
1 155
N/A
|
1 179
+2%
|
(342)
N/A
|
(541)
-58%
|
(617)
-14%
|
(615)
+0%
|
(562)
+9%
|
(568)
-1%
|
(599)
-5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
24
N/A
|
(427)
N/A
|
(88)
+79%
|
429
N/A
|
186
-57%
|
(187)
N/A
|
(333)
-78%
|
(47)
+86%
|
18
N/A
|
207
+1 058%
|
132
-36%
|
(82)
N/A
|
295
N/A
|
412
+39%
|
(150)
N/A
|
(247)
-65%
|
222
N/A
|
403
+82%
|
141
-65%
|
(57)
N/A
|
(66)
-16%
|
364
N/A
|
326
-10%
|
331
+1%
|
(471)
N/A
|
(275)
+42%
|
103
N/A
|
1 109
+973%
|
234
-79%
|
(908)
N/A
|
(193)
+79%
|
(631)
-227%
|
(355)
+44%
|
754
N/A
|
1 408
+87%
|
643
-54%
|
(878)
N/A
|
(83)
+91%
|
81
N/A
|
(251)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
(474)
N/A
|
(125)
+74%
|
310
N/A
|
243
-22%
|
(210)
N/A
|
(313)
-49%
|
(71)
+77%
|
23
N/A
|
168
+644%
|
211
+26%
|
94
-55%
|
419
+345%
|
579
+38%
|
2
-100%
|
(192)
N/A
|
492
N/A
|
691
+40%
|
651
-6%
|
188
-71%
|
15
-92%
|
818
+5 255%
|
705
-14%
|
1 062
+51%
|
310
-71%
|
177
-43%
|
(250)
N/A
|
581
N/A
|
763
+31%
|
(173)
N/A
|
(900)
-422%
|
(3 076)
-242%
|
(2 335)
+24%
|
641
N/A
|
1 946
+203%
|
1 260
-35%
|
(262)
N/A
|
477
N/A
|
648
+36%
|
349
-46%
|
|