S

Shinwa Co Ltd
TSE:7607

Watchlist Manager
Shinwa Co Ltd
TSE:7607
Watchlist
Price: 3 235 JPY 1.09% Market Closed
Market Cap: 43.3B JPY

Cash Flow Statement

Cash Flow Statement
Shinwa Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: JPY
May-2006 Nov-2006 May-2007 Nov-2007 May-2008 Nov-2008 May-2009 Nov-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Feb-2012 Aug-2012 Feb-2013 Aug-2013 Feb-2014 Aug-2014 Feb-2015 Aug-2015 Feb-2016 Aug-2016 Feb-2017 Aug-2017 Feb-2018 Aug-2018 Feb-2019 Aug-2019 Feb-2020 Aug-2020 Feb-2021 Aug-2021 Feb-2022 Aug-2022 Feb-2023 Aug-2023 Feb-2024 Aug-2024 Feb-2025 Aug-2025
Operating Cash Flow
Net Income
1 409
(121)
(357)
(35)
(337)
(496)
(1 359)
(380)
(291)
705
908
1 401
1 126
1 399
1 570
1 797
2 222
2 136
2 026
2 245
3 100
3 341
2 680
3 087
3 488
3 591
3 730
4 491
5 113
4 788
4 835
4 814
4 090
4 106
5 281
5 560
5 895
5 130
3 628
3 867
4 493
4 807
Depreciation & Amortization
24
(14)
(5)
19
26
(6)
5
(8)
(12)
386
382
472
371
362
341
314
297
294
292
286
293
314
322
321
330
372
391
386
391
534
667
698
754
776
745
716
738
899
1 075
1 112
1 097
1 124
Other Non-Cash Items
10
(69)
(27)
9
(129)
248
56
(210)
(9)
115
8
6
138
17
1
72
11
220
329
41
(25)
3
(172)
(179)
30
36
(219)
(240)
(22)
(27)
(26)
(50)
(59)
33
(4)
(64)
(43)
(67)
(94)
(31)
(101)
(186)
Cash Taxes Paid
211
443
693
(303)
(365)
26
(220)
(613)
(848)
323
359
287
271
273
601
709
745
823
866
889
848
891
1 059
1 042
919
991
1 131
1 186
1 445
1 697
1 547
1 494
1 439
1 401
1 256
1 339
1 775
1 702
1 220
1 121
1 100
1 037
Cash Interest Paid
0
0
0
0
0
0
0
0
0
0
0
0
0
1
5
7
8
5
1
0
1
1
0
0
0
0
0
2
6
16
15
6
9
12
29
24
3
2
2
2
2
1
Change in Working Capital
(1 459)
(140)
(561)
367
2 344
(701)
(448)
1 578
236
(116)
(1 037)
(788)
498
(433)
(1 665)
(2 530)
(905)
2 190
(333)
(1 774)
(42)
(1 707)
(1 230)
(2 007)
(2 047)
(2 246)
(1 449)
(1 585)
(6 337)
1 025
2 287
(4 151)
(1 609)
(5 950)
(3 332)
1 293
(3 830)
(4 743)
(3 887)
(818)
484
5 896
Cash from Operating Activities
(16)
N/A
(344)
-1 995%
(950)
-176%
360
N/A
1 903
+429%
(955)
N/A
(1 745)
-83%
980
N/A
(77)
N/A
1 091
N/A
261
-76%
1 092
+319%
2 132
+95%
1 345
-37%
247
-82%
(348)
N/A
1 626
N/A
4 840
+198%
2 314
-52%
798
-66%
3 326
+317%
1 951
-41%
1 601
-18%
1 222
-24%
1 801
+47%
1 753
-3%
2 453
+40%
3 051
+24%
(855)
N/A
6 321
N/A
7 764
+23%
1 311
-83%
3 175
+142%
(1 035)
N/A
2 691
N/A
7 505
+179%
2 760
-63%
1 219
-56%
722
-41%
4 130
+472%
5 972
+45%
11 640
+95%
Investing Cash Flow
Capital Expenditures
(45)
82
(79)
(439)
(306)
440
526
9
34
(217)
(164)
(187)
(173)
(101)
(140)
(132)
(88)
(104)
(208)
(224)
(218)
(282)
(336)
(310)
(239)
(331)
(413)
(279)
(212)
(331)
(711)
(1 135)
(950)
(865)
(1 053)
(1 533)
(1 791)
(1 743)
(1 291)
(752)
(843)
(810)
Other Items
(34)
61
(354)
(22)
176
6
510
(31)
(426)
(262)
(330)
(386)
(235)
(311)
(241)
(819)
(408)
(1 190)
(59)
1 655
(1 866)
(106)
(1 294)
227
(456)
(980)
422
1 260
526
(838)
(813)
83
(421)
(152)
624
(18)
(129)
(126)
(366)
49
3 539
(0)
Cash from Investing Activities
(79)
N/A
143
N/A
(434)
N/A
(461)
-6%
(130)
+72%
446
N/A
1 036
+132%
(22)
N/A
(392)
-1 649%
(479)
-22%
(493)
-3%
(573)
-16%
(408)
+29%
(412)
-1%
(381)
+8%
(951)
-150%
(496)
+48%
(1 294)
-161%
(267)
+79%
1 430
N/A
(2 084)
N/A
(388)
+81%
(1 630)
-320%
(83)
+95%
(694)
-735%
(1 311)
-89%
9
N/A
980
+10 792%
314
-68%
(1 169)
N/A
(1 524)
-30%
(1 052)
+31%
(1 371)
-30%
(1 017)
+26%
(429)
+58%
(1 551)
-262%
(1 919)
-24%
(1 869)
+3%
(1 657)
+11%
(703)
+58%
2 696
N/A
(810)
N/A
Financing Cash Flow
Net Issuance of Common Stock
(5)
(3)
(1)
3
3
4
4
0
1
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(0)
(0)
(1)
(1)
(0)
(1)
(1)
(2)
(2)
(1)
(1)
(0)
0
(0)
(1)
(1)
(1)
(0)
(0)
(0)
(1)
(1)
(1)
Net Issuance of Debt
0
0
0
0
0
0
0
0
0
0
0
0
95
95
133
38
(136)
(151)
(15)
(17)
153
11
(166)
(13)
(13)
(13)
139
359
419
(443)
(467)
(222)
(147)
971
(533)
(1 337)
(118)
(58)
(51)
(49)
(49)
(47)
Cash Paid for Dividends
(250)
108
(32)
(34)
35
(32)
(18)
52
88
(425)
(386)
(416)
(425)
(426)
(426)
(400)
(425)
(439)
(479)
(491)
(503)
(554)
(619)
(658)
(645)
(671)
(747)
(799)
(929)
(1 022)
(986)
(999)
(1 013)
(974)
(960)
(988)
(1 135)
(1 078)
(1 159)
(1 316)
(1 290)
(1 446)
Other
(0)
0
(0)
0
0
(0)
0
0
0
0
0
0
0
0
0
21
21
47
47
(0)
(0)
(0)
(1)
(1)
(0)
(0)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(3)
(3)
(3)
(3)
(0)
(0)
(0)
Cash from Financing Activities
(254)
N/A
106
N/A
(33)
N/A
(31)
+6%
38
N/A
(28)
N/A
(14)
+49%
52
N/A
89
+70%
(426)
N/A
(386)
+9%
(417)
-8%
(330)
+21%
(331)
0%
(294)
+11%
(342)
-16%
(540)
-58%
(544)
-1%
(447)
+18%
(508)
-14%
(350)
+31%
(545)
-55%
(786)
-44%
(672)
+14%
(659)
+2%
(685)
-4%
(611)
+11%
(442)
+28%
(511)
-16%
(1 466)
-187%
(1 453)
+1%
(1 221)
+16%
(1 161)
+5%
(4)
+100%
(1 494)
-41 493%
(2 328)
-56%
(1 256)
+46%
(1 138)
+9%
(1 213)
-7%
(1 366)
-13%
(1 339)
+2%
(1 493)
-11%
Change in Cash
Effect of Foreign Exchange Rates
(9)
3
65
(44)
(87)
(74)
(75)
79
100
(18)
10
(5)
(29)
(29)
(2)
(1)
84
107
43
33
176
113
(155)
(210)
(3)
133
67
24
4
(18)
(3)
(90)
(29)
177
300
653
212
212
460
293
243
(174)
Net Change in Cash
(359)
N/A
(93)
+74%
(1 352)
-1 356%
(177)
+87%
1 725
N/A
(612)
N/A
(798)
-30%
1 088
N/A
(281)
N/A
169
N/A
(609)
N/A
97
N/A
1 364
+1 305%
574
-58%
(429)
N/A
(1 642)
-283%
673
N/A
3 109
+362%
1 643
-47%
1 754
+7%
1 068
-39%
1 131
+6%
(971)
N/A
256
N/A
445
+74%
(110)
N/A
1 918
N/A
3 613
+88%
(1 048)
N/A
3 668
N/A
4 784
+30%
(1 052)
N/A
615
N/A
(1 879)
N/A
1 067
N/A
4 279
+301%
(204)
N/A
(1 577)
-673%
(1 689)
-7%
2 354
N/A
7 571
+222%
9 163
+21%
Free Cash Flow
Free Cash Flow
(61)
N/A
(262)
-327%
(1 029)
-293%
(79)
+92%
1 598
N/A
(516)
N/A
(1 219)
-136%
988
N/A
(43)
N/A
875
N/A
97
-89%
905
+834%
1 959
+117%
1 244
-37%
107
-91%
(480)
N/A
1 538
N/A
4 736
+208%
2 105
-56%
574
-73%
3 108
+442%
1 669
-46%
1 265
-24%
912
-28%
1 562
+71%
1 422
-9%
2 040
+43%
2 772
+36%
(1 067)
N/A
5 990
N/A
7 053
+18%
176
-98%
2 225
+1 164%
(1 900)
N/A
1 637
N/A
5 972
+265%
969
-84%
(524)
N/A
(569)
-9%
3 378
N/A
5 129
+52%
10 830
+111%