Diamond Electric Holdings Co Ltd
TSE:6699
Cash Flow Statement
Cash Flow Statement
Diamond Electric Holdings Co Ltd
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 | 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 |
(505)
|
(393)
|
(45)
|
493
|
557
|
658
|
760
|
706
|
332
|
(592)
|
534
|
(177)
|
(704)
|
1 602
|
1 118
|
(1 076)
|
(591)
|
1 616
|
1 254
|
1 880
|
2 037
|
732
|
156
|
(1 407)
|
(2 219)
|
1 078
|
3 939
|
1 416
|
(270)
|
(906)
|
(409)
|
|
Depreciation & Amortization |
(75)
|
(91)
|
(368)
|
23
|
373
|
134
|
514
|
1 439
|
1 448
|
1 555
|
1 708
|
1 823
|
1 911
|
1 997
|
2 079
|
2 063
|
1 913
|
1 725
|
1 653
|
1 651
|
1 615
|
1 734
|
2 769
|
2 219
|
2 239
|
2 198
|
2 210
|
2 169
|
2 332
|
2 673
|
2 756
|
|
Other Non-Cash Items |
(239)
|
185
|
413
|
49
|
257
|
(73)
|
217
|
277
|
346
|
(37)
|
(635)
|
(29)
|
(700)
|
(1 426)
|
(489)
|
(497)
|
(397)
|
362
|
1 232
|
311
|
(504)
|
97
|
490
|
82
|
1 614
|
1 902
|
(137)
|
(1 482)
|
(2 083)
|
(519)
|
830
|
|
Cash Taxes Paid |
(275)
|
(3)
|
(87)
|
104
|
108
|
202
|
209
|
145
|
153
|
254
|
364
|
223
|
264
|
409
|
557
|
658
|
693
|
713
|
636
|
625
|
627
|
417
|
704
|
519
|
457
|
350
|
563
|
494
|
164
|
437
|
192
|
|
Cash Interest Paid |
12
|
3
|
(4)
|
0
|
27
|
(3)
|
19
|
95
|
103
|
102
|
105
|
112
|
130
|
151
|
138
|
111
|
109
|
105
|
101
|
104
|
107
|
116
|
200
|
164
|
161
|
172
|
206
|
233
|
306
|
445
|
509
|
|
Change in Working Capital |
1 886
|
19
|
(18)
|
67
|
18
|
619
|
(344)
|
(986)
|
1 444
|
2 624
|
(1 797)
|
(656)
|
1 181
|
(228)
|
(1 819)
|
411
|
1 448
|
(1 088)
|
(1 223)
|
(770)
|
(1 530)
|
(2 525)
|
(3 668)
|
(2 713)
|
(3 488)
|
(1 461)
|
(2 188)
|
(6 491)
|
(7 642)
|
(4 739)
|
(3 107)
|
|
Cash from Operating Activities |
1 068
N/A
|
(280)
N/A
|
(18)
+94%
|
631
N/A
|
1 205
+91%
|
1 338
+11%
|
1 147
-14%
|
1 436
+25%
|
3 570
+149%
|
3 549
-1%
|
(190)
N/A
|
962
N/A
|
1 688
+75%
|
1 946
+15%
|
889
-54%
|
901
+1%
|
2 373
+163%
|
2 615
+10%
|
2 916
+12%
|
3 072
+5%
|
1 618
-47%
|
38
-98%
|
(253)
N/A
|
(1 819)
-619%
|
(1 854)
-2%
|
3 717
N/A
|
3 824
+3%
|
(4 388)
N/A
|
(7 663)
-75%
|
(3 491)
+54%
|
70
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
(605)
|
371
|
853
|
(55)
|
(603)
|
(387)
|
(1 166)
|
(2 199)
|
(2 011)
|
(1 979)
|
(1 962)
|
(1 994)
|
(2 429)
|
(2 161)
|
(1 787)
|
(1 803)
|
(1 732)
|
(2 021)
|
(2 184)
|
(1 762)
|
(1 370)
|
(1 933)
|
(3 235)
|
(2 836)
|
(2 087)
|
(1 987)
|
(3 534)
|
(3 563)
|
(2 476)
|
(3 016)
|
(4 118)
|
|
Other Items |
(13)
|
0
|
58
|
4
|
7
|
(62)
|
(173)
|
(142)
|
(74)
|
(74)
|
12
|
(25)
|
(227)
|
(57)
|
(605)
|
261
|
961
|
39
|
179
|
150
|
28
|
1 408
|
861
|
(497)
|
153
|
122
|
3
|
(303)
|
(263)
|
177
|
205
|
|
Cash from Investing Activities |
(618)
N/A
|
371
N/A
|
911
+146%
|
(50)
N/A
|
(596)
-1 086%
|
(449)
+25%
|
(1 338)
-198%
|
(2 341)
-75%
|
(2 085)
+11%
|
(2 053)
+2%
|
(1 951)
+5%
|
(2 019)
-3%
|
(2 656)
-32%
|
(2 218)
+17%
|
(2 392)
-8%
|
(1 542)
+36%
|
(771)
+50%
|
(1 982)
-157%
|
(2 005)
-1%
|
(1 612)
+20%
|
(1 342)
+17%
|
(525)
+61%
|
(2 374)
-352%
|
(3 333)
-40%
|
(1 934)
+42%
|
(1 865)
+4%
|
(3 531)
-89%
|
(3 866)
-9%
|
(2 739)
+29%
|
(2 839)
-4%
|
(3 913)
-38%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 453
|
0
|
0
|
0
|
0
|
0
|
(1 535)
|
(1 535)
|
0
|
0
|
0
|
0
|
198
|
1 085
|
886
|
19
|
1 150
|
1 130
|
|
Net Issuance of Debt |
592
|
(461)
|
(1 691)
|
132
|
(153)
|
(215)
|
(789)
|
969
|
808
|
(92)
|
1 967
|
1 340
|
(49)
|
(816)
|
114
|
1 288
|
(228)
|
(101)
|
1 856
|
2 765
|
2 005
|
5 803
|
6 576
|
2 064
|
4 980
|
5 622
|
3 513
|
2 996
|
5 748
|
4 292
|
1 650
|
|
Cash Paid for Dividends |
(9)
|
63
|
117
|
(18)
|
(18)
|
(45)
|
(45)
|
(72)
|
(90)
|
(90)
|
(45)
|
0
|
0
|
(27)
|
(107)
|
(178)
|
(196)
|
(151)
|
(106)
|
(106)
|
(53)
|
(45)
|
(90)
|
(90)
|
(79)
|
(51)
|
(103)
|
(186)
|
(200)
|
(201)
|
(214)
|
|
Other |
(8)
|
(4)
|
(12)
|
(1)
|
(12)
|
(5)
|
(14)
|
45
|
128
|
136
|
(23)
|
(253)
|
6
|
118
|
(133)
|
(205)
|
(226)
|
(189)
|
(150)
|
(131)
|
(128)
|
(218)
|
(269)
|
(119)
|
(146)
|
(254)
|
(396)
|
(464)
|
(333)
|
(332)
|
(326)
|
|
Cash from Financing Activities |
575
N/A
|
(402)
N/A
|
(1 585)
-294%
|
113
N/A
|
(182)
N/A
|
(266)
-46%
|
(848)
-219%
|
941
N/A
|
845
-10%
|
(47)
N/A
|
1 899
N/A
|
1 087
-43%
|
(43)
N/A
|
728
N/A
|
1 327
+82%
|
905
-32%
|
(650)
N/A
|
(441)
+32%
|
1 600
N/A
|
993
-38%
|
289
-71%
|
5 540
+1 817%
|
6 217
+12%
|
1 855
-70%
|
4 755
+156%
|
5 515
+16%
|
4 099
-26%
|
3 232
-21%
|
5 234
+62%
|
4 909
-6%
|
2 240
-54%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(39)
|
(5)
|
26
|
(50)
|
(85)
|
(68)
|
(73)
|
(81)
|
(36)
|
(12)
|
118
|
218
|
176
|
160
|
117
|
(36)
|
(254)
|
(418)
|
2
|
367
|
36
|
(35)
|
(160)
|
(213)
|
(128)
|
252
|
325
|
349
|
766
|
272
|
184
|
|
Net Change in Cash |
986
N/A
|
(316)
N/A
|
(666)
-111%
|
644
N/A
|
341
-47%
|
556
+63%
|
(1 112)
N/A
|
(45)
+96%
|
2 295
N/A
|
1 437
-37%
|
(124)
N/A
|
249
N/A
|
(836)
N/A
|
616
N/A
|
(59)
N/A
|
228
N/A
|
698
+206%
|
(226)
N/A
|
2 513
N/A
|
2 820
+12%
|
601
-79%
|
5 018
+735%
|
3 430
-32%
|
(3 510)
N/A
|
839
N/A
|
7 619
+808%
|
4 717
-38%
|
(4 673)
N/A
|
(4 402)
+6%
|
(1 149)
+74%
|
(1 419)
-23%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
462
N/A
|
91
-80%
|
835
+822%
|
577
-31%
|
602
+4%
|
951
+58%
|
(19)
N/A
|
(764)
-3 940%
|
1 559
N/A
|
1 570
+1%
|
(2 153)
N/A
|
(1 032)
+52%
|
(741)
+28%
|
(215)
+71%
|
(898)
-317%
|
(902)
0%
|
641
N/A
|
594
-7%
|
732
+23%
|
1 310
+79%
|
248
-81%
|
(1 895)
N/A
|
(3 488)
-84%
|
(4 655)
-33%
|
(3 941)
+15%
|
1 730
N/A
|
290
-83%
|
(7 951)
N/A
|
(10 139)
-28%
|
(6 507)
+36%
|
(4 048)
+38%
|