Tokyo Kiho Co Ltd
TSE:7597
Cash Flow Statement
Cash Flow Statement
Tokyo Kiho Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Net Income |
15
|
30
|
30
|
(20)
|
84
|
190
|
92
|
60
|
133
|
139
|
99
|
118
|
146
|
70
|
(35)
|
(3)
|
92
|
92
|
76
|
51
|
(23)
|
(7)
|
199
|
43
|
(124)
|
51
|
|
| Depreciation & Amortization |
(3)
|
(1)
|
9
|
(3)
|
8
|
40
|
35
|
35
|
40
|
39
|
37
|
42
|
45
|
45
|
44
|
43
|
40
|
38
|
39
|
42
|
44
|
42
|
42
|
44
|
47
|
53
|
|
| Other Non-Cash Items |
(103)
|
(59)
|
(28)
|
(28)
|
(130)
|
(21)
|
163
|
168
|
70
|
52
|
7
|
(31)
|
1
|
63
|
80
|
48
|
51
|
38
|
11
|
22
|
40
|
25
|
(110)
|
(108)
|
39
|
51
|
|
| Cash Taxes Paid |
47
|
(10)
|
(15)
|
(24)
|
(24)
|
4
|
5
|
5
|
14
|
27
|
20
|
7
|
11
|
12
|
11
|
23
|
29
|
15
|
10
|
15
|
14
|
4
|
(3)
|
9
|
13
|
4
|
|
| Cash Interest Paid |
(15)
|
1
|
27
|
1
|
23
|
93
|
89
|
88
|
80
|
74
|
70
|
62
|
60
|
58
|
56
|
50
|
42
|
34
|
29
|
27
|
25
|
24
|
23
|
22
|
20
|
20
|
|
| Change in Working Capital |
283
|
72
|
170
|
61
|
539
|
180
|
(75)
|
(125)
|
(137)
|
(172)
|
(72)
|
8
|
(200)
|
18
|
361
|
262
|
(35)
|
45
|
(9)
|
(224)
|
(270)
|
27
|
146
|
335
|
234
|
104
|
|
| Cash from Operating Activities |
192
N/A
|
41
-79%
|
181
+340%
|
10
-94%
|
501
+4 811%
|
389
-22%
|
216
-44%
|
139
-36%
|
106
-24%
|
58
-45%
|
71
+21%
|
136
+92%
|
(8)
N/A
|
196
N/A
|
450
+130%
|
349
-22%
|
148
-58%
|
214
+45%
|
117
-45%
|
(109)
N/A
|
(209)
-92%
|
88
N/A
|
276
+215%
|
315
+14%
|
196
-38%
|
258
+32%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
20
|
0
|
0
|
(5)
|
(25)
|
(26)
|
(9)
|
(13)
|
(25)
|
(38)
|
(32)
|
(41)
|
(29)
|
(11)
|
(20)
|
0
|
(2)
|
(54)
|
(86)
|
(36)
|
(2)
|
(10)
|
(24)
|
(139)
|
(139)
|
(16)
|
|
| Other Items |
(19)
|
(22)
|
(13)
|
(15)
|
126
|
164
|
47
|
24
|
(5)
|
4
|
11
|
13
|
(1)
|
(9)
|
(119)
|
(164)
|
2
|
111
|
73
|
62
|
59
|
(9)
|
(9)
|
27
|
23
|
(80)
|
|
| Cash from Investing Activities |
1
N/A
|
(22)
N/A
|
(13)
+41%
|
(20)
-54%
|
102
N/A
|
138
+36%
|
39
-72%
|
11
-72%
|
(30)
N/A
|
(34)
-15%
|
(21)
+39%
|
(28)
-33%
|
(30)
-9%
|
(20)
+34%
|
(139)
-597%
|
(175)
-26%
|
0
N/A
|
57
+57 300%
|
(13)
N/A
|
26
N/A
|
57
+117%
|
(19)
N/A
|
(33)
-73%
|
(112)
-237%
|
(116)
-4%
|
(96)
+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
|
(57)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(299)
|
(91)
|
(232)
|
(79)
|
(642)
|
104
|
57
|
(318)
|
(148)
|
(145)
|
(63)
|
(79)
|
(4)
|
(209)
|
(288)
|
(229)
|
(526)
|
(574)
|
(10)
|
122
|
129
|
114
|
(121)
|
(170)
|
140
|
(158)
|
|
| Cash Paid for Dividends |
0
|
6
|
6
|
22
|
18
|
(44)
|
(36)
|
(27)
|
(26)
|
(27)
|
(27)
|
(31)
|
(35)
|
(35)
|
(36)
|
(36)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(36)
|
(35)
|
(33)
|
(17)
|
|
| 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
|
|
| Cash from Financing Activities |
(299)
N/A
|
(84)
+72%
|
(226)
-168%
|
(57)
+75%
|
(624)
-993%
|
60
N/A
|
21
-65%
|
(345)
N/A
|
(174)
+50%
|
(172)
+1%
|
(90)
+48%
|
(110)
-22%
|
(40)
+64%
|
(245)
-519%
|
(324)
-32%
|
(265)
+18%
|
(561)
-112%
|
(609)
-9%
|
(46)
+93%
|
86
N/A
|
93
+8%
|
79
-16%
|
(213)
N/A
|
(262)
-23%
|
107
N/A
|
(175)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(26)
|
(21)
|
1
|
40
|
77
|
56
|
28
|
60
|
59
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(106)
N/A
|
(65)
+38%
|
(58)
+12%
|
(67)
-16%
|
(21)
+68%
|
562
N/A
|
256
-54%
|
(195)
N/A
|
(59)
+70%
|
(71)
-20%
|
16
N/A
|
26
+59%
|
(17)
N/A
|
(10)
+42%
|
(9)
+13%
|
(90)
-926%
|
(413)
-358%
|
(338)
+18%
|
58
N/A
|
4
-94%
|
(59)
N/A
|
147
N/A
|
30
-80%
|
(59)
N/A
|
187
N/A
|
(13)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
213
N/A
|
41
-81%
|
181
+340%
|
5
-97%
|
476
+9 825%
|
363
-24%
|
207
-43%
|
126
-39%
|
81
-35%
|
20
-75%
|
39
+94%
|
95
+144%
|
(37)
N/A
|
185
N/A
|
429
+132%
|
349
-19%
|
146
-58%
|
161
+10%
|
31
-81%
|
(145)
N/A
|
(211)
-45%
|
78
N/A
|
252
+224%
|
176
-30%
|
57
-67%
|
243
+324%
|
|