Kubotek Corp
TSE:7709
Cash Flow Statement
Cash Flow Statement
Kubotek Corp
Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | 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 | Dec-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Income |
(247)
|
112
|
452
|
356
|
(388)
|
(220)
|
(68)
|
(409)
|
287
|
638
|
846
|
1 017
|
242
|
(252)
|
(705)
|
(683)
|
(449)
|
(247)
|
461
|
651
|
(24)
|
(151)
|
(54)
|
16
|
55
|
152
|
267
|
128
|
21
|
(98)
|
(341)
|
0
|
(114)
|
(141)
|
(116)
|
(179)
|
(199)
|
(261)
|
|
Depreciation & Amortization |
37
|
(7)
|
(81)
|
(237)
|
40
|
114
|
(22)
|
(27)
|
5
|
61
|
(54)
|
9
|
213
|
229
|
194
|
240
|
184
|
164
|
184
|
168
|
175
|
148
|
115
|
142
|
159
|
197
|
221
|
189
|
165
|
159
|
173
|
219
|
178
|
176
|
181
|
169
|
150
|
164
|
|
Other Non-Cash Items |
(2)
|
3
|
(3)
|
(18)
|
22
|
46
|
(24)
|
(16)
|
(14)
|
(3)
|
(38)
|
(95)
|
(30)
|
56
|
50
|
73
|
70
|
(130)
|
(668)
|
(502)
|
33
|
11
|
13
|
7
|
10
|
52
|
(266)
|
(832)
|
(561)
|
32
|
65
|
0
|
(21)
|
(81)
|
(79)
|
(35)
|
1
|
19
|
|
Cash Taxes Paid |
(15)
|
(18)
|
3
|
5
|
0
|
(2)
|
19
|
22
|
(21)
|
(14)
|
(23)
|
(23)
|
49
|
62
|
12
|
6
|
7
|
6
|
20
|
16
|
117
|
125
|
16
|
19
|
18
|
15
|
23
|
43
|
27
|
9
|
7
|
0
|
(1)
|
4
|
6
|
6
|
6
|
8
|
|
Cash Interest Paid |
(0)
|
(0)
|
9
|
18
|
(1)
|
(3)
|
5
|
2
|
(10)
|
(3)
|
(14)
|
(10)
|
32
|
35
|
34
|
32
|
26
|
25
|
23
|
16
|
18
|
17
|
14
|
12
|
12
|
10
|
12
|
14
|
12
|
10
|
8
|
0
|
7
|
10
|
5
|
4
|
4
|
3
|
|
Change in Working Capital |
200
|
(473)
|
271
|
396
|
(282)
|
(460)
|
(3)
|
92
|
198
|
395
|
817
|
587
|
(25)
|
(545)
|
(142)
|
250
|
145
|
63
|
(64)
|
(311)
|
(670)
|
56
|
345
|
(122)
|
(84)
|
(357)
|
(618)
|
490
|
952
|
148
|
230
|
0
|
190
|
340
|
66
|
(135)
|
(99)
|
(16)
|
|
Cash from Operating Activities |
(12)
N/A
|
(365)
-3 049%
|
639
N/A
|
496
-22%
|
(608)
N/A
|
(520)
+14%
|
(116)
+78%
|
(360)
-210%
|
476
N/A
|
1 091
+129%
|
1 571
+44%
|
1 518
-3%
|
420
-72%
|
(512)
N/A
|
(583)
-14%
|
(121)
+79%
|
(30)
+75%
|
(150)
-400%
|
(86)
+42%
|
6
N/A
|
(485)
N/A
|
65
N/A
|
420
+549%
|
43
-90%
|
140
+224%
|
43
-69%
|
(396)
N/A
|
(24)
+94%
|
577
N/A
|
241
-58%
|
128
-47%
|
46
-64%
|
232
+407%
|
166
-28%
|
51
-69%
|
(180)
N/A
|
(146)
+19%
|
(94)
+36%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(71)
|
(44)
|
45
|
34
|
25
|
52
|
10
|
64
|
(1)
|
(45)
|
(13)
|
(31)
|
(157)
|
(145)
|
(135)
|
(121)
|
(155)
|
(188)
|
(164)
|
(131)
|
(127)
|
(143)
|
(152)
|
(181)
|
(165)
|
(158)
|
(187)
|
(191)
|
(172)
|
(171)
|
(173)
|
0
|
(173)
|
(259)
|
(181)
|
(203)
|
(236)
|
(240)
|
|
Other Items |
0
|
76
|
0
|
45
|
(1)
|
(62)
|
0
|
11
|
7
|
(11)
|
(12)
|
(15)
|
0
|
4
|
(1)
|
(3)
|
9
|
490
|
1 532
|
1 046
|
(8)
|
(4)
|
(6)
|
78
|
81
|
(33)
|
510
|
1 476
|
931
|
(1)
|
(1)
|
0
|
6
|
6
|
1
|
6
|
8
|
3
|
|
Cash from Investing Activities |
(71)
N/A
|
32
N/A
|
45
+39%
|
80
+78%
|
25
-69%
|
(9)
N/A
|
10
N/A
|
75
+646%
|
7
-91%
|
(56)
N/A
|
(24)
+57%
|
(46)
-90%
|
(157)
-239%
|
(141)
+10%
|
(136)
+3%
|
(124)
+9%
|
(146)
-17%
|
303
N/A
|
1 368
+352%
|
915
-33%
|
(135)
N/A
|
(147)
-9%
|
(158)
-7%
|
(104)
+34%
|
(84)
+19%
|
(191)
-128%
|
324
N/A
|
1 284
+297%
|
758
-41%
|
(171)
N/A
|
(174)
-1%
|
0
N/A
|
(167)
N/A
|
(253)
-52%
|
(179)
+29%
|
(197)
-10%
|
(228)
-16%
|
(237)
-4%
|
|
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
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(177)
|
(1 709)
|
(123)
|
477
|
108
|
173
|
325
|
630
|
(485)
|
(253)
|
(565)
|
(598)
|
454
|
494
|
(22)
|
(661)
|
(1 042)
|
(468)
|
(886)
|
(693)
|
260
|
170
|
(511)
|
(265)
|
228
|
267
|
587
|
(90)
|
(678)
|
(445)
|
(355)
|
0
|
(164)
|
(308)
|
(258)
|
(220)
|
(216)
|
35
|
|
Cash Paid for Dividends |
28
|
55
|
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
|
|
Other |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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 |
(149)
N/A
|
(1 654)
-1 010%
|
(123)
+93%
|
477
N/A
|
108
-77%
|
172
+60%
|
325
+89%
|
630
+94%
|
(485)
N/A
|
(254)
+48%
|
(566)
-123%
|
(599)
-6%
|
453
N/A
|
493
+9%
|
(23)
N/A
|
(662)
-2 791%
|
(1 043)
-57%
|
(468)
+55%
|
(886)
-89%
|
(693)
+22%
|
260
N/A
|
170
-35%
|
(511)
N/A
|
(265)
+48%
|
228
N/A
|
267
+17%
|
587
+120%
|
(90)
N/A
|
(678)
-656%
|
(445)
+34%
|
(355)
+20%
|
0
N/A
|
(164)
N/A
|
(308)
-88%
|
(258)
+16%
|
(220)
+15%
|
(216)
+2%
|
35
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(26)
|
1
|
(2)
|
(7)
|
(2)
|
8
|
5
|
(2)
|
(3)
|
(2)
|
(3)
|
1
|
(4)
|
(4)
|
25
|
34
|
33
|
23
|
29
|
27
|
(7)
|
(41)
|
(15)
|
17
|
9
|
(3)
|
(10)
|
(9)
|
(9)
|
(3)
|
0
|
(0)
|
7
|
22
|
46
|
26
|
(1)
|
|
Net Change in Cash |
(232)
N/A
|
(2 013)
-769%
|
562
N/A
|
1 051
+87%
|
(482)
N/A
|
(360)
+25%
|
227
N/A
|
350
+54%
|
(4)
N/A
|
778
N/A
|
979
+26%
|
870
-11%
|
718
-18%
|
(164)
N/A
|
(746)
-357%
|
(882)
-18%
|
(1 184)
-34%
|
(282)
+76%
|
419
N/A
|
257
-39%
|
(333)
N/A
|
81
N/A
|
(290)
N/A
|
(340)
-17%
|
302
N/A
|
128
-58%
|
512
+300%
|
1 161
+127%
|
649
-44%
|
(385)
N/A
|
(404)
-5%
|
0
N/A
|
(99)
N/A
|
(387)
-293%
|
(364)
+6%
|
(551)
-51%
|
(564)
-2%
|
(296)
+47%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(83)
N/A
|
(409)
-395%
|
684
N/A
|
531
-22%
|
(582)
N/A
|
(468)
+20%
|
(106)
+77%
|
(295)
-178%
|
475
N/A
|
1 045
+120%
|
1 558
+49%
|
1 487
-5%
|
263
-82%
|
(657)
N/A
|
(718)
-9%
|
(242)
+66%
|
(185)
+24%
|
(338)
-83%
|
(250)
+26%
|
(125)
+50%
|
(612)
-390%
|
(78)
+87%
|
268
N/A
|
(138)
N/A
|
(25)
+82%
|
(114)
-359%
|
(582)
-409%
|
(215)
+63%
|
405
N/A
|
70
-83%
|
(45)
N/A
|
46
N/A
|
60
+30%
|
(93)
N/A
|
(129)
-39%
|
(383)
-196%
|
(382)
+0%
|
(334)
+13%
|