Ota Floriculture Auction Co Ltd
TSE:7555
Cash Flow Statement
Cash Flow Statement
Ota Floriculture Auction Co Ltd
| Dec-2005 | 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 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(97)
|
9
|
(52)
|
(2)
|
87
|
4
|
(172)
|
18
|
37
|
(18)
|
38
|
43
|
249
|
247
|
248
|
245
|
315
|
308
|
303
|
309
|
262
|
264
|
282
|
252
|
284
|
250
|
241
|
230
|
240
|
228
|
237
|
240
|
227
|
217
|
176
|
135
|
63
|
41
|
41
|
80
|
118
|
109
|
129
|
75
|
48
|
59
|
58
|
46
|
72
|
(33)
|
(37)
|
4
|
18
|
187
|
200
|
242
|
248
|
277
|
331
|
339
|
420
|
393
|
366
|
360
|
284
|
268
|
273
|
294
|
331
|
278
|
189
|
170
|
|
| Depreciation & Amortization |
9
|
26
|
48
|
(20)
|
(22)
|
(1)
|
(8)
|
(8)
|
(14)
|
(0)
|
46
|
(10)
|
187
|
175
|
164
|
156
|
153
|
158
|
167
|
171
|
172
|
172
|
169
|
166
|
166
|
166
|
168
|
171
|
169
|
168
|
165
|
162
|
188
|
222
|
256
|
294
|
313
|
315
|
317
|
314
|
303
|
298
|
294
|
295
|
292
|
292
|
292
|
287
|
285
|
285
|
282
|
276
|
273
|
267
|
263
|
261
|
258
|
259
|
263
|
265
|
264
|
264
|
263
|
261
|
261
|
259
|
258
|
260
|
263
|
264
|
262
|
259
|
|
| Other Non-Cash Items |
(2)
|
(0)
|
2
|
1
|
10
|
(70)
|
(31)
|
32
|
23
|
2
|
11
|
7
|
8
|
(0)
|
17
|
14
|
22
|
23
|
(13)
|
21
|
14
|
18
|
45
|
34
|
25
|
14
|
(4)
|
(1)
|
(3)
|
33
|
18
|
(14)
|
(23)
|
(66)
|
(65)
|
(35)
|
(15)
|
(1)
|
(8)
|
(14)
|
(14)
|
(7)
|
6
|
12
|
45
|
46
|
39
|
42
|
7
|
12
|
32
|
12
|
11
|
9
|
15
|
23
|
9
|
29
|
45
|
28
|
(35)
|
(58)
|
(68)
|
(79)
|
(20)
|
(7)
|
(26)
|
(33)
|
4
|
(4)
|
6
|
3
|
|
| Cash Taxes Paid |
(102)
|
(32)
|
(62)
|
49
|
55
|
(70)
|
(102)
|
(15)
|
(29)
|
118
|
118
|
157
|
185
|
109
|
109
|
99
|
99
|
150
|
150
|
164
|
179
|
124
|
124
|
102
|
93
|
132
|
132
|
141
|
142
|
80
|
80
|
55
|
52
|
80
|
80
|
84
|
84
|
51
|
13
|
(21)
|
(20)
|
12
|
49
|
68
|
68
|
34
|
34
|
27
|
27
|
42
|
42
|
49
|
49
|
38
|
35
|
29
|
29
|
83
|
87
|
112
|
112
|
118
|
118
|
134
|
134
|
94
|
94
|
82
|
82
|
123
|
123
|
137
|
|
| Cash Interest Paid |
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
|
2
|
4
|
6
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
10
|
9
|
9
|
9
|
8
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
|
| Change in Working Capital |
(477)
|
340
|
343
|
157
|
245
|
(113)
|
(247)
|
(81)
|
335
|
(53)
|
(191)
|
(17)
|
(190)
|
(351)
|
(259)
|
(337)
|
(83)
|
144
|
154
|
(138)
|
37
|
(170)
|
(541)
|
(193)
|
(579)
|
(338)
|
(201)
|
(204)
|
(106)
|
(91)
|
(118)
|
(83)
|
(158)
|
(80)
|
177
|
117
|
102
|
220
|
463
|
261
|
331
|
21
|
(234)
|
(229)
|
(44)
|
(88)
|
(416)
|
(196)
|
(277)
|
(262)
|
158
|
190
|
(87)
|
317
|
27
|
(91)
|
(65)
|
(309)
|
(299)
|
(149)
|
(8)
|
73
|
468
|
231
|
503
|
88
|
(513)
|
(256)
|
(526)
|
(273)
|
(145)
|
(146)
|
|
| Cash from Operating Activities |
(567)
N/A
|
375
N/A
|
341
-9%
|
137
-60%
|
319
+134%
|
(179)
N/A
|
(457)
-155%
|
(38)
+92%
|
381
N/A
|
(69)
N/A
|
(95)
-38%
|
23
N/A
|
254
+1 006%
|
70
-72%
|
170
+141%
|
77
-55%
|
407
+427%
|
633
+56%
|
611
-3%
|
363
-41%
|
486
+34%
|
284
-42%
|
(45)
N/A
|
259
N/A
|
(104)
N/A
|
92
N/A
|
203
+121%
|
196
-3%
|
299
+53%
|
338
+13%
|
301
-11%
|
306
+2%
|
234
-23%
|
293
+25%
|
545
+86%
|
512
-6%
|
463
-10%
|
575
+24%
|
812
+41%
|
642
-21%
|
738
+15%
|
421
-43%
|
195
-54%
|
152
-22%
|
341
+125%
|
309
-9%
|
(28)
N/A
|
179
N/A
|
87
-51%
|
2
-97%
|
435
+17 502%
|
482
+11%
|
215
-55%
|
780
+263%
|
505
-35%
|
434
-14%
|
450
+4%
|
257
-43%
|
340
+32%
|
482
+42%
|
641
+33%
|
672
+5%
|
1 029
+53%
|
773
-25%
|
1 028
+33%
|
608
-41%
|
(7)
N/A
|
265
N/A
|
72
-73%
|
264
+269%
|
313
+19%
|
285
-9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(214)
|
6
|
237
|
0
|
(1)
|
(21)
|
(33)
|
19
|
14
|
0
|
(4)
|
12
|
(27)
|
(37)
|
(33)
|
(42)
|
(254)
|
(256)
|
(291)
|
(297)
|
(119)
|
(108)
|
(86)
|
(65)
|
(112)
|
(119)
|
(114)
|
(162)
|
(89)
|
(504)
|
(899)
|
(1 239)
|
(2 413)
|
(2 603)
|
(2 501)
|
(2 137)
|
(1 547)
|
(967)
|
(671)
|
(655)
|
(72)
|
(72)
|
(74)
|
(120)
|
(111)
|
(119)
|
(119)
|
(86)
|
(143)
|
(133)
|
(134)
|
(115)
|
(57)
|
(62)
|
(53)
|
(83)
|
(103)
|
(85)
|
(92)
|
(140)
|
(126)
|
(177)
|
(174)
|
(120)
|
(122)
|
(81)
|
(101)
|
(201)
|
(221)
|
(210)
|
(199)
|
(80)
|
|
| Other Items |
(266)
|
444
|
204
|
(40)
|
(49)
|
32
|
(903)
|
25
|
2 020
|
(3)
|
(29)
|
(1 216)
|
(201)
|
(98)
|
(183)
|
11
|
111
|
(487)
|
(459)
|
(548)
|
(650)
|
4
|
(35)
|
(78)
|
(81)
|
119
|
427
|
561
|
464
|
60
|
(22)
|
(39)
|
21
|
51
|
(45)
|
(31)
|
21
|
20
|
19
|
21
|
2
|
8
|
79
|
69
|
75
|
78
|
9
|
(12)
|
(70)
|
(80)
|
(74)
|
(40)
|
28
|
38
|
36
|
37
|
36
|
36
|
31
|
13
|
64
|
62
|
63
|
86
|
0
|
1
|
2
|
(23)
|
(29)
|
(139)
|
(160)
|
(136)
|
|
| Cash from Investing Activities |
(480)
N/A
|
450
N/A
|
442
-2%
|
(40)
N/A
|
(49)
-23%
|
11
N/A
|
(936)
N/A
|
45
N/A
|
2 033
+4 469%
|
(2)
N/A
|
(33)
-1 535%
|
(1 203)
-3 580%
|
(228)
+81%
|
(135)
+41%
|
(216)
-61%
|
(31)
+86%
|
(143)
-370%
|
(743)
-418%
|
(751)
-1%
|
(845)
-13%
|
(769)
+9%
|
(104)
+86%
|
(122)
-17%
|
(144)
-18%
|
(193)
-34%
|
1
N/A
|
313
+44 571%
|
399
+28%
|
375
-6%
|
(444)
N/A
|
(921)
-107%
|
(1 278)
-39%
|
(2 392)
-87%
|
(2 552)
-7%
|
(2 545)
+0%
|
(2 168)
+15%
|
(1 526)
+30%
|
(947)
+38%
|
(652)
+31%
|
(634)
+3%
|
(70)
+89%
|
(64)
+10%
|
5
N/A
|
(51)
N/A
|
(36)
+30%
|
(40)
-11%
|
(110)
-174%
|
(98)
+11%
|
(213)
-118%
|
(213)
+0%
|
(208)
+2%
|
(156)
+25%
|
(29)
+81%
|
(25)
+14%
|
(17)
+32%
|
(46)
-172%
|
(67)
-45%
|
(49)
+27%
|
(61)
-25%
|
(128)
-108%
|
(62)
+51%
|
(115)
-86%
|
(111)
+3%
|
(34)
+70%
|
(122)
-263%
|
(80)
+34%
|
(99)
-24%
|
(224)
-126%
|
(250)
-12%
|
(349)
-39%
|
(358)
-3%
|
(216)
+40%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(1 059)
|
635
|
635
|
1 694
|
635
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
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
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
(3)
|
(10)
|
0
|
1
|
(0)
|
(4)
|
(1)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(30)
|
(30)
|
(30)
|
(31)
|
(20)
|
(20)
|
(20)
|
397
|
1 628
|
2 125
|
2 633
|
2 164
|
1 247
|
670
|
100
|
71
|
(323)
|
(323)
|
(339)
|
(340)
|
(340)
|
(342)
|
(360)
|
(343)
|
(360)
|
(359)
|
(342)
|
(341)
|
(341)
|
(341)
|
(341)
|
(341)
|
(341)
|
(341)
|
(341)
|
(341)
|
(340)
|
(333)
|
(309)
|
(317)
|
(291)
|
(287)
|
(314)
|
(301)
|
(316)
|
(316)
|
(303)
|
(302)
|
|
| Cash Paid for Dividends |
0
|
(8)
|
0
|
(1)
|
(11)
|
0
|
(0)
|
0
|
0
|
1
|
(42)
|
15
|
(51)
|
(50)
|
(50)
|
(50)
|
(50)
|
(52)
|
(61)
|
(61)
|
(61)
|
(58)
|
(61)
|
(61)
|
(61)
|
(65)
|
(60)
|
(60)
|
(60)
|
(60)
|
(59)
|
(59)
|
(60)
|
0
|
(61)
|
(61)
|
(60)
|
(61)
|
(60)
|
(60)
|
(60)
|
(60)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(61)
|
(51)
|
(51)
|
(51)
|
(51)
|
(51)
|
(51)
|
(51)
|
(51)
|
(61)
|
(61)
|
(61)
|
(61)
|
(76)
|
(76)
|
(76)
|
(76)
|
(61)
|
(61)
|
(61)
|
(60)
|
(60)
|
(60)
|
|
| 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
|
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
|
(1)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(8)
-1 000%
|
1
N/A
|
(1)
N/A
|
(11)
-990%
|
(3)
+71%
|
(10)
-213%
|
0
N/A
|
(1 058)
N/A
|
636
N/A
|
589
-7%
|
1 708
+190%
|
570
-67%
|
(64)
N/A
|
(64)
0%
|
(65)
-1%
|
26
N/A
|
24
-9%
|
14
-41%
|
13
-3%
|
(79)
N/A
|
(77)
+3%
|
(80)
-5%
|
(81)
-1%
|
(91)
-13%
|
(96)
-5%
|
(92)
+5%
|
(91)
+0%
|
(81)
+12%
|
(81)
+0%
|
(80)
+1%
|
338
N/A
|
1 567
+364%
|
2 074
+32%
|
2 571
+24%
|
2 102
-18%
|
1 187
-44%
|
610
-49%
|
39
-94%
|
11
-73%
|
(383)
N/A
|
(383)
+0%
|
(400)
-4%
|
(400)
0%
|
(401)
0%
|
(403)
0%
|
(420)
-4%
|
(404)
+4%
|
(420)
-4%
|
(420)
+0%
|
(393)
+7%
|
(392)
+0%
|
(392)
+0%
|
(392)
+0%
|
(392)
0%
|
(392)
0%
|
(392)
+0%
|
(392)
0%
|
(402)
-3%
|
(401)
+0%
|
(401)
+0%
|
(394)
+2%
|
(385)
+2%
|
(393)
-2%
|
(367)
+7%
|
(363)
+1%
|
(375)
-3%
|
(362)
+4%
|
(377)
-4%
|
(377)
0%
|
(365)
+3%
|
(363)
+1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1 047)
N/A
|
818
N/A
|
783
-4%
|
96
-88%
|
259
+170%
|
(172)
N/A
|
(1 403)
-717%
|
7
N/A
|
1 356
+20 766%
|
565
-58%
|
461
-18%
|
527
+14%
|
596
+13%
|
(128)
N/A
|
(110)
+14%
|
(18)
+84%
|
289
N/A
|
(87)
N/A
|
(126)
-45%
|
(469)
-274%
|
(362)
+23%
|
103
N/A
|
(246)
N/A
|
34
N/A
|
(389)
N/A
|
(4)
+99%
|
424
N/A
|
504
+19%
|
594
+18%
|
(187)
N/A
|
(700)
-274%
|
(635)
+9%
|
(590)
+7%
|
(185)
+69%
|
570
N/A
|
446
-22%
|
124
-72%
|
238
+92%
|
200
-16%
|
19
-91%
|
284
+1 429%
|
(26)
N/A
|
(201)
-681%
|
(300)
-49%
|
(96)
+68%
|
(134)
-39%
|
(558)
-317%
|
(322)
+42%
|
(547)
-70%
|
(631)
-15%
|
(166)
+74%
|
(66)
+60%
|
(206)
-214%
|
363
N/A
|
96
-74%
|
(3)
N/A
|
(8)
-149%
|
(184)
-2 133%
|
(123)
+33%
|
(47)
+62%
|
179
N/A
|
163
-8%
|
532
+226%
|
346
-35%
|
539
+56%
|
166
-69%
|
(482)
N/A
|
(321)
+33%
|
(556)
-73%
|
(462)
+17%
|
(411)
+11%
|
(294)
+28%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(781)
N/A
|
381
N/A
|
578
+52%
|
137
-76%
|
319
+133%
|
(200)
N/A
|
(490)
-144%
|
(19)
+96%
|
395
N/A
|
(69)
N/A
|
(99)
-44%
|
35
N/A
|
227
+544%
|
34
-85%
|
137
+309%
|
35
-74%
|
153
+334%
|
377
+147%
|
320
-15%
|
66
-79%
|
367
+459%
|
176
-52%
|
(131)
N/A
|
193
N/A
|
(216)
N/A
|
(27)
+88%
|
89
N/A
|
34
-61%
|
210
+514%
|
(167)
N/A
|
(598)
-259%
|
(933)
-56%
|
(2 179)
-133%
|
(2 310)
-6%
|
(1 956)
+15%
|
(1 625)
+17%
|
(1 084)
+33%
|
(392)
+64%
|
142
N/A
|
(13)
N/A
|
666
N/A
|
349
-48%
|
120
-66%
|
32
-74%
|
230
+630%
|
190
-17%
|
(147)
N/A
|
93
N/A
|
(56)
N/A
|
(131)
-132%
|
301
N/A
|
367
+22%
|
158
-57%
|
717
+355%
|
452
-37%
|
352
-22%
|
347
-1%
|
172
-50%
|
248
+44%
|
342
+38%
|
515
+51%
|
495
-4%
|
855
+73%
|
653
-24%
|
905
+39%
|
527
-42%
|
(108)
N/A
|
64
N/A
|
(149)
N/A
|
54
N/A
|
114
+112%
|
205
+80%
|
|