Obara Group Inc
TSE:6877
Cash Flow Statement
Cash Flow Statement
Obara Group Inc
Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-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 |
(96)
|
(245)
|
158
|
994
|
1 091
|
(1 951)
|
(6 767)
|
(148)
|
2 427
|
3 755
|
3 422
|
4 447
|
4 724
|
4 481
|
4 298
|
4 402
|
6 245
|
6 893
|
8 414
|
9 631
|
10 463
|
11 410
|
11 154
|
9 361
|
7 844
|
9 307
|
11 246
|
11 788
|
11 211
|
10 084
|
8 113
|
7 474
|
7 718
|
9 127
|
8 967
|
9 813
|
11 563
|
10 179
|
|
Depreciation & Amortization |
99
|
33
|
116
|
30
|
27
|
(25)
|
(67)
|
(49)
|
(153)
|
54
|
777
|
948
|
782
|
790
|
613
|
587
|
576
|
567
|
572
|
581
|
653
|
705
|
714
|
718
|
792
|
925
|
1 001
|
1 121
|
1 245
|
1 249
|
1 251
|
1 337
|
1 341
|
1 336
|
1 380
|
1 428
|
1 461
|
1 444
|
|
Other Non-Cash Items |
(27)
|
(9)
|
71
|
188
|
(1 268)
|
(118)
|
1 810
|
323
|
(325)
|
(100)
|
11
|
129
|
(176)
|
(156)
|
(182)
|
111
|
(143)
|
(128)
|
(333)
|
(417)
|
(176)
|
(39)
|
(214)
|
379
|
304
|
(69)
|
(2 058)
|
(2 400)
|
(464)
|
(367)
|
(268)
|
(567)
|
(871)
|
(1 872)
|
(1 745)
|
(1 168)
|
(987)
|
(1 202)
|
|
Cash Taxes Paid |
(8)
|
489
|
824
|
494
|
763
|
(582)
|
(1 683)
|
(737)
|
(1 261)
|
(1 198)
|
74
|
295
|
881
|
898
|
843
|
1 431
|
1 524
|
1 622
|
1 634
|
1 922
|
3 070
|
2 995
|
2 378
|
2 970
|
2 761
|
2 459
|
2 944
|
2 915
|
3 365
|
3 107
|
2 430
|
2 389
|
2 518
|
2 517
|
2 751
|
2 687
|
3 462
|
4 464
|
|
Cash Interest Paid |
(3)
|
4
|
7
|
10
|
15
|
(11)
|
(28)
|
(4)
|
(8)
|
6
|
59
|
77
|
71
|
82
|
84
|
63
|
53
|
41
|
40
|
47
|
43
|
47
|
46
|
34
|
25
|
19
|
19
|
16
|
17
|
20
|
20
|
32
|
46
|
34
|
22
|
27
|
26
|
24
|
|
Change in Working Capital |
(379)
|
257
|
(1 507)
|
467
|
6 506
|
235
|
276
|
(321)
|
(3 779)
|
(4 043)
|
(1 988)
|
(3 237)
|
(2 544)
|
(1 908)
|
(312)
|
(2 662)
|
(3 696)
|
(1 677)
|
(2 556)
|
(1 419)
|
(3 591)
|
(5 955)
|
(3 567)
|
(2 029)
|
(2 181)
|
(4 037)
|
(2 771)
|
(2 411)
|
(5 434)
|
(3 918)
|
1 354
|
(154)
|
197
|
1 290
|
(1 834)
|
(3 417)
|
(5 654)
|
(5 116)
|
|
Cash from Operating Activities |
(403)
N/A
|
36
N/A
|
(1 169)
N/A
|
1 679
N/A
|
6 356
+279%
|
(1 859)
N/A
|
(4 748)
-155%
|
(195)
+96%
|
(1 830)
-838%
|
(334)
+82%
|
2 222
N/A
|
2 287
+3%
|
2 786
+22%
|
3 207
+15%
|
4 540
+42%
|
2 438
-46%
|
2 982
+22%
|
5 655
+90%
|
6 097
+8%
|
8 376
+37%
|
7 349
-12%
|
6 121
-17%
|
8 087
+32%
|
8 429
+4%
|
6 759
-20%
|
6 126
-9%
|
7 418
+21%
|
8 098
+9%
|
6 558
-19%
|
7 048
+7%
|
10 450
+48%
|
8 090
-23%
|
8 385
+4%
|
9 881
+18%
|
6 768
-32%
|
6 656
-2%
|
6 383
-4%
|
5 305
-17%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(318)
|
(21)
|
348
|
(178)
|
(294)
|
374
|
1 086
|
(86)
|
(343)
|
(569)
|
(691)
|
(755)
|
(454)
|
(444)
|
(586)
|
(599)
|
(453)
|
(335)
|
(348)
|
(783)
|
(1 244)
|
(1 430)
|
(2 355)
|
(1 914)
|
(3 207)
|
(3 605)
|
(1 177)
|
(1 104)
|
(1 166)
|
(1 451)
|
(2 060)
|
(1 408)
|
(1 214)
|
(1 585)
|
(1 797)
|
(1 666)
|
(924)
|
(940)
|
|
Other Items |
(267)
|
(177)
|
97
|
245
|
296
|
94
|
(1 405)
|
(191)
|
2 339
|
1 967
|
713
|
878
|
56
|
485
|
345
|
114
|
321
|
50
|
275
|
(1 297)
|
(1 570)
|
(1 998)
|
(4 006)
|
(3 528)
|
(490)
|
(105)
|
(3 826)
|
(2 329)
|
(1)
|
(128)
|
436
|
(1 470)
|
(823)
|
1 039
|
(632)
|
1 734
|
2 955
|
6 070
|
|
Cash from Investing Activities |
(585)
N/A
|
(198)
+66%
|
445
N/A
|
67
-85%
|
2
-97%
|
468
+23 300%
|
(319)
N/A
|
(277)
+13%
|
1 996
N/A
|
1 398
-30%
|
22
-98%
|
123
+459%
|
(398)
N/A
|
41
N/A
|
(241)
N/A
|
(485)
-101%
|
(132)
+73%
|
(285)
-116%
|
(73)
+74%
|
(2 080)
-2 749%
|
(2 814)
-35%
|
(3 428)
-22%
|
(6 361)
-86%
|
(5 442)
+14%
|
(3 697)
+32%
|
(3 710)
0%
|
(5 003)
-35%
|
(3 433)
+31%
|
(1 167)
+66%
|
(1 579)
-35%
|
(1 624)
-3%
|
(2 878)
-77%
|
(2 037)
+29%
|
(546)
+73%
|
(2 429)
-345%
|
68
N/A
|
2 031
+2 887%
|
5 130
+153%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(9)
|
8
|
12
|
0
|
5
|
(997)
|
(997)
|
997
|
997
|
997
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(502)
|
(502)
|
(1 720)
|
(5 026)
|
(4 179)
|
(1 200)
|
(329)
|
(1)
|
(1)
|
(1 202)
|
0
|
(185)
|
(185)
|
(3 299)
|
(5 793)
|
(3 617)
|
(2 216)
|
(1 094)
|
(1)
|
0
|
|
Net Issuance of Debt |
1 125
|
496
|
1 190
|
(976)
|
(6 545)
|
1 861
|
5 348
|
(1 321)
|
(901)
|
(949)
|
(1 049)
|
(568)
|
28
|
(1 326)
|
(1 778)
|
(26)
|
(984)
|
(942)
|
341
|
(462)
|
524
|
7 064
|
6 336
|
(459)
|
(1 124)
|
(6)
|
(61)
|
(1 246)
|
(1 690)
|
39
|
684
|
(664)
|
(1 187)
|
(366)
|
(199)
|
(137)
|
(150)
|
(196)
|
|
Cash Paid for Dividends |
(140)
|
(224)
|
(365)
|
10
|
(134)
|
46
|
(108)
|
188
|
557
|
539
|
(393)
|
(427)
|
(384)
|
(389)
|
(583)
|
(582)
|
(582)
|
(583)
|
(969)
|
(1 162)
|
(1 353)
|
(1 536)
|
(1 872)
|
(1 852)
|
(1 649)
|
(1 646)
|
(2 012)
|
(2 194)
|
(1 994)
|
(1 986)
|
(1 981)
|
(1 983)
|
(1 910)
|
(1 837)
|
(1 771)
|
(1 749)
|
(2 044)
|
(2 354)
|
|
Other |
11
|
0
|
17
|
0
|
17
|
0
|
7
|
0
|
(25)
|
(25)
|
(63)
|
(66)
|
(39)
|
(39)
|
(51)
|
(52)
|
(9)
|
(138)
|
(333)
|
(204)
|
(214)
|
(215)
|
(5 913)
|
(5 913)
|
(16)
|
(15)
|
(5)
|
(3)
|
(8)
|
(118)
|
(125)
|
(29)
|
(54)
|
(66)
|
(61)
|
(53)
|
(98)
|
(50)
|
|
Cash from Financing Activities |
987
N/A
|
280
-72%
|
854
+205%
|
(966)
N/A
|
(6 657)
-589%
|
910
N/A
|
4 250
+367%
|
(136)
N/A
|
628
N/A
|
562
-11%
|
(1 505)
N/A
|
(1 061)
+30%
|
(395)
+63%
|
(1 754)
-344%
|
(2 412)
-38%
|
(660)
+73%
|
(1 575)
-139%
|
(1 664)
-6%
|
(1 463)
+12%
|
(2 330)
-59%
|
(2 763)
-19%
|
287
N/A
|
(5 628)
N/A
|
(9 424)
-67%
|
(3 118)
+67%
|
(1 668)
+47%
|
(2 079)
-25%
|
(4 645)
-123%
|
(4 893)
-5%
|
(2 250)
+54%
|
(1 607)
+29%
|
(5 975)
-272%
|
(8 944)
-50%
|
(5 886)
+34%
|
(4 247)
+28%
|
(3 033)
+29%
|
(2 293)
+24%
|
(2 600)
-13%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
8
|
(5)
|
154
|
23
|
83
|
(520)
|
(585)
|
494
|
233
|
168
|
(224)
|
(113)
|
(45)
|
(355)
|
32
|
175
|
994
|
1 727
|
873
|
1 205
|
1 563
|
380
|
(1 119)
|
(1 809)
|
(58)
|
1 262
|
73
|
(11)
|
(37)
|
(889)
|
(636)
|
223
|
936
|
883
|
1 151
|
2 157
|
516
|
461
|
|
Net Change in Cash |
7
N/A
|
113
+1 514%
|
284
+151%
|
803
+183%
|
(216)
N/A
|
(1 001)
-363%
|
(1 402)
-40%
|
(114)
+92%
|
1 027
N/A
|
1 794
+75%
|
515
-71%
|
1 236
+140%
|
1 948
+58%
|
1 139
-42%
|
1 919
+68%
|
1 468
-24%
|
2 269
+55%
|
5 433
+139%
|
5 434
+0%
|
5 171
-5%
|
3 335
-36%
|
3 360
+1%
|
(5 021)
N/A
|
(8 246)
-64%
|
(114)
+99%
|
2 010
N/A
|
409
-80%
|
9
-98%
|
461
+5 022%
|
2 330
+405%
|
6 583
+183%
|
(540)
N/A
|
(1 660)
-207%
|
4 332
N/A
|
1 243
-71%
|
5 848
+370%
|
6 637
+13%
|
8 296
+25%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(721)
N/A
|
15
N/A
|
(821)
N/A
|
1 501
N/A
|
6 062
+304%
|
(1 485)
N/A
|
(3 662)
-147%
|
(281)
+92%
|
(2 173)
-673%
|
(903)
+58%
|
1 531
N/A
|
1 532
+0%
|
2 332
+52%
|
2 763
+18%
|
3 954
+43%
|
1 839
-53%
|
2 529
+38%
|
5 320
+110%
|
5 749
+8%
|
7 593
+32%
|
6 105
-20%
|
4 691
-23%
|
5 732
+22%
|
6 515
+14%
|
3 552
-45%
|
2 521
-29%
|
6 241
+148%
|
6 994
+12%
|
5 392
-23%
|
5 597
+4%
|
8 390
+50%
|
6 682
-20%
|
7 171
+7%
|
8 296
+16%
|
4 971
-40%
|
4 990
+0%
|
5 459
+9%
|
4 365
-20%
|