Japan Investment Adviser Co Ltd
TSE:7172
Cash Flow Statement
Cash Flow Statement
Japan Investment Adviser Co Ltd
Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||
Net Income |
1 267
|
1 532
|
2 228
|
3 372
|
4 014
|
6 003
|
7 070
|
6 201
|
7 184
|
8 468
|
6 064
|
4 536
|
4 749
|
9 515
|
6 268
|
1 662
|
3 656
|
|
Depreciation & Amortization |
12
|
22
|
29
|
35
|
36
|
40
|
51
|
52
|
98
|
91
|
101
|
325
|
541
|
652
|
529
|
384
|
416
|
|
Other Non-Cash Items |
(290)
|
(120)
|
62
|
(164)
|
178
|
591
|
1 002
|
333
|
(409)
|
(131)
|
(570)
|
(151)
|
640
|
(3 716)
|
(4 356)
|
(739)
|
(334)
|
|
Cash Taxes Paid |
280
|
657
|
849
|
1 237
|
1 339
|
2 509
|
2 886
|
1 649
|
2 390
|
3 823
|
2 727
|
(1 050)
|
(1 176)
|
1 352
|
2 349
|
3 731
|
4 097
|
|
Cash Interest Paid |
109
|
133
|
193
|
187
|
228
|
389
|
479
|
557
|
821
|
913
|
699
|
577
|
509
|
509
|
781
|
1 560
|
2 040
|
|
Change in Working Capital |
6 421
|
(14 391)
|
(13 789)
|
(4 604)
|
(27 313)
|
(31 714)
|
(31 129)
|
(44 054)
|
(27 544)
|
18 697
|
18 428
|
17 401
|
18 219
|
(18 031)
|
(51 385)
|
(55 623)
|
(21 839)
|
|
Cash from Operating Activities |
7 410
N/A
|
(12 957)
N/A
|
(11 469)
+11%
|
(1 361)
+88%
|
(23 086)
-1 596%
|
(25 080)
-9%
|
(23 007)
+8%
|
(37 468)
-63%
|
(20 671)
+45%
|
27 126
N/A
|
24 023
-11%
|
22 111
-8%
|
24 149
+9%
|
(11 580)
N/A
|
(48 944)
-323%
|
(54 316)
-11%
|
(18 101)
+67%
|
|
Investing Cash Flow | ||||||||||||||||||
Capital Expenditures |
(17)
|
(10)
|
(9)
|
(38)
|
(59)
|
(64)
|
(76)
|
(321)
|
(115)
|
43
|
(324)
|
(225)
|
(81)
|
(122)
|
(134)
|
(81)
|
(56)
|
|
Other Items |
(581)
|
(227)
|
(241)
|
(1 559)
|
(2 748)
|
(3 431)
|
(1 775)
|
(1 984)
|
(1 656)
|
(311)
|
(1 401)
|
(10 346)
|
(18 126)
|
(4 754)
|
(9 136)
|
(22 216)
|
3 996
|
|
Cash from Investing Activities |
(598)
N/A
|
(238)
+60%
|
(250)
-5%
|
(1 597)
-539%
|
(2 807)
-76%
|
(3 495)
-25%
|
(1 850)
+47%
|
(2 305)
-25%
|
(1 771)
+23%
|
(268)
+85%
|
(1 725)
-544%
|
(10 571)
-513%
|
(18 207)
-72%
|
(4 876)
+73%
|
(9 270)
-90%
|
(22 297)
-141%
|
3 940
N/A
|
|
Financing Cash Flow | ||||||||||||||||||
Net Issuance of Common Stock |
(200)
|
3 117
|
3 347
|
30
|
4 936
|
19 020
|
12 919
|
(1 152)
|
37
|
30
|
23
|
30
|
18
|
0
|
0
|
0
|
60
|
|
Net Issuance of Debt |
(5 524)
|
12 731
|
12 586
|
7 196
|
26 001
|
29 793
|
21 168
|
40 408
|
39 603
|
(15 327)
|
(36 214)
|
(35 751)
|
(14 483)
|
28 515
|
66 726
|
66 580
|
22 192
|
|
Cash Paid for Dividends |
0
|
0
|
(48)
|
(121)
|
(146)
|
(235)
|
(326)
|
(445)
|
(564)
|
(656)
|
(850)
|
(956)
|
(962)
|
(965)
|
(966)
|
(966)
|
(965)
|
|
Other |
0
|
6
|
17
|
11
|
(42)
|
(35)
|
(59)
|
(117)
|
(93)
|
(76)
|
(13)
|
121
|
69
|
(24)
|
829
|
456
|
(25)
|
|
Cash from Financing Activities |
(5 724)
N/A
|
15 854
N/A
|
15 901
+0%
|
7 115
-55%
|
30 750
+332%
|
48 544
+58%
|
33 701
-31%
|
38 693
+15%
|
38 984
+1%
|
(16 028)
N/A
|
(37 054)
-131%
|
(36 556)
+1%
|
(15 358)
+58%
|
27 531
N/A
|
66 589
+142%
|
66 070
-1%
|
21 262
-68%
|
|
Change in Cash | ||||||||||||||||||
Effect of Foreign Exchange Rates |
14
|
(64)
|
99
|
217
|
(32)
|
(87)
|
(36)
|
(665)
|
(594)
|
(23)
|
(104)
|
197
|
284
|
299
|
216
|
522
|
248
|
|
Net Change in Cash |
1 102
N/A
|
2 595
+135%
|
4 281
+65%
|
4 374
+2%
|
4 825
+10%
|
19 882
+312%
|
8 808
-56%
|
(1 745)
N/A
|
15 947
N/A
|
10 806
-32%
|
(14 860)
N/A
|
(24 819)
-67%
|
(9 132)
+63%
|
11 374
N/A
|
8 591
-24%
|
(10 021)
N/A
|
7 349
N/A
|
|
Free Cash Flow | ||||||||||||||||||
Free Cash Flow |
7 393
N/A
|
(12 968)
N/A
|
(11 479)
+11%
|
(1 400)
+88%
|
(23 145)
-1 554%
|
(25 144)
-9%
|
(23 082)
+8%
|
(37 789)
-64%
|
(20 786)
+45%
|
27 168
N/A
|
23 699
-13%
|
21 886
-8%
|
24 068
+10%
|
(11 702)
N/A
|
(49 078)
-319%
|
(54 397)
-11%
|
(18 157)
+67%
|