Tamron Co Ltd
TSE:7740
Cash Flow Statement
Cash Flow Statement
Tamron Co Ltd
| Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1 660)
|
266
|
849
|
744
|
1 389
|
(856)
|
(798)
|
(1 552)
|
(5 866)
|
1 253
|
4 232
|
5 493
|
5 735
|
7 899
|
6 532
|
5 427
|
5 147
|
5 322
|
4 778
|
4 831
|
5 177
|
6 110
|
7 044
|
5 893
|
3 730
|
2 742
|
2 598
|
4 222
|
5 133
|
5 963
|
6 336
|
7 403
|
6 018
|
2 885
|
5 471
|
7 418
|
9 622
|
11 496
|
12 433
|
13 972
|
18 035
|
19 304
|
17 205
|
16 452
|
|
| Depreciation & Amortization |
514
|
183
|
354
|
176
|
372
|
67
|
650
|
77
|
(17)
|
(158)
|
(453)
|
3 293
|
3 274
|
4 055
|
3 256
|
3 257
|
3 181
|
3 182
|
3 361
|
3 440
|
3 639
|
3 812
|
3 609
|
3 654
|
3 623
|
3 365
|
3 386
|
3 562
|
3 442
|
3 164
|
2 887
|
2 666
|
2 979
|
3 023
|
2 852
|
3 024
|
2 982
|
2 957
|
2 975
|
2 961
|
3 013
|
3 082
|
3 272
|
3 523
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
(992)
|
(102)
|
1 100
|
80
|
163
|
213
|
150
|
198
|
243
|
229
|
223
|
184
|
59
|
(1 127)
|
(1 882)
|
(678)
|
176
|
146
|
(117)
|
(148)
|
(26)
|
(70)
|
(99)
|
9
|
55
|
(285)
|
(290)
|
125
|
94
|
22
|
(16)
|
(167)
|
(199)
|
70
|
333
|
(69)
|
|
| Cash Taxes Paid |
(1 008)
|
(702)
|
(1 198)
|
766
|
2 047
|
(143)
|
(643)
|
(160)
|
(364)
|
(520)
|
(1 583)
|
197
|
359
|
550
|
976
|
1 128
|
1 607
|
2 148
|
1 963
|
1 835
|
1 819
|
1 803
|
2 113
|
2 335
|
1 803
|
1 079
|
1 008
|
1 153
|
1 286
|
1 419
|
1 367
|
1 259
|
1 718
|
1 894
|
871
|
274
|
1 673
|
2 500
|
3 055
|
3 575
|
3 497
|
3 754
|
4 657
|
4 883
|
|
| Cash Interest Paid |
(1)
|
(1)
|
21
|
17
|
47
|
(8)
|
(56)
|
(12)
|
(28)
|
(14)
|
(21)
|
107
|
114
|
146
|
118
|
125
|
132
|
111
|
85
|
86
|
78
|
65
|
55
|
46
|
41
|
43
|
46
|
42
|
41
|
44
|
45
|
44
|
41
|
32
|
22
|
19
|
20
|
39
|
56
|
67
|
73
|
76
|
71
|
75
|
|
| Change in Working Capital |
3 467
|
(10)
|
(574)
|
(1 229)
|
(1 688)
|
1 239
|
2 697
|
782
|
3 522
|
(1 382)
|
(3 838)
|
(5 304)
|
(2 512)
|
(2 140)
|
(1 996)
|
(851)
|
(3 104)
|
(4 997)
|
(3 799)
|
1 146
|
1 493
|
(2 588)
|
(291)
|
(2 261)
|
(3 461)
|
283
|
258
|
25
|
(581)
|
(1 536)
|
(1 131)
|
847
|
50
|
1 930
|
306
|
(1 908)
|
(6 065)
|
(5 242)
|
(2 185)
|
(6 740)
|
(7 106)
|
(4 813)
|
(5 180)
|
(4 809)
|
|
| Cash from Operating Activities |
2 321
N/A
|
439
-81%
|
629
+43%
|
(308)
N/A
|
72
N/A
|
450
+522%
|
2 549
+466%
|
(616)
N/A
|
(3 353)
-445%
|
(390)
+88%
|
1 042
N/A
|
3 562
+242%
|
6 659
+87%
|
10 026
+51%
|
7 942
-21%
|
8 031
+1%
|
5 467
-32%
|
3 736
-32%
|
4 563
+22%
|
9 601
+110%
|
10 368
+8%
|
6 207
-40%
|
8 480
+37%
|
6 608
-22%
|
4 068
-38%
|
6 536
+61%
|
6 125
-6%
|
7 661
+25%
|
7 968
+4%
|
7 521
-6%
|
7 993
+6%
|
10 925
+37%
|
9 102
-17%
|
7 553
-17%
|
8 339
+10%
|
8 659
+4%
|
6 633
-23%
|
9 233
+39%
|
13 207
+43%
|
10 026
-24%
|
13 743
+37%
|
17 643
+28%
|
15 630
-11%
|
15 097
-3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 168)
|
1 003
|
1 866
|
(20)
|
82
|
(206)
|
(1 103)
|
53
|
2 152
|
269
|
(693)
|
(2 994)
|
(3 241)
|
(4 780)
|
(4 423)
|
(4 389)
|
(3 722)
|
(3 646)
|
(5 537)
|
(5 921)
|
(3 747)
|
(2 464)
|
(2 439)
|
(2 530)
|
(2 874)
|
(2 490)
|
(2 458)
|
(2 450)
|
(1 552)
|
(2 279)
|
(2 839)
|
(2 802)
|
(3 370)
|
(3 016)
|
(2 157)
|
(2 021)
|
(2 163)
|
(3 198)
|
(4 544)
|
(5 202)
|
(5 251)
|
(5 195)
|
(5 316)
|
(4 655)
|
|
| Other Items |
(298)
|
(45)
|
(247)
|
388
|
797
|
(664)
|
(1 064)
|
502
|
697
|
(22)
|
292
|
(15)
|
(301)
|
(307)
|
(303)
|
(290)
|
(179)
|
(178)
|
(48)
|
(120)
|
(80)
|
113
|
133
|
(22)
|
(38)
|
(50)
|
339
|
276
|
(108)
|
77
|
94
|
(61)
|
(9 366)
|
(9 318)
|
273
|
(1 759)
|
(2 644)
|
(667)
|
28
|
57
|
(123)
|
(1 539)
|
(1 989)
|
(2 684)
|
|
| Cash from Investing Activities |
(1 466)
N/A
|
957
N/A
|
1 619
+69%
|
367
-77%
|
878
+139%
|
(870)
N/A
|
(2 167)
-149%
|
554
N/A
|
2 848
+414%
|
246
-91%
|
(400)
N/A
|
(3 009)
-652%
|
(3 542)
-18%
|
(5 087)
-44%
|
(4 726)
+7%
|
(4 679)
+1%
|
(3 901)
+17%
|
(3 824)
+2%
|
(5 585)
-46%
|
(6 041)
-8%
|
(3 827)
+37%
|
(2 351)
+39%
|
(2 306)
+2%
|
(2 552)
-11%
|
(2 912)
-14%
|
(2 540)
+13%
|
(2 119)
+17%
|
(2 174)
-3%
|
(1 660)
+24%
|
(2 202)
-33%
|
(2 745)
-25%
|
(2 863)
-4%
|
(12 736)
-345%
|
(12 334)
+3%
|
(1 884)
+85%
|
(3 780)
-101%
|
(4 807)
-27%
|
(3 865)
+20%
|
(4 516)
-17%
|
(5 145)
-14%
|
(5 374)
-4%
|
(6 734)
-25%
|
(7 305)
-8%
|
(7 339)
0%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(6 174)
|
0
|
0
|
0
|
(0)
|
0
|
(1 500)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 692)
|
(3 693)
|
0
|
0
|
0
|
0
|
(429)
|
(429)
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
0
|
0
|
0
|
(2 000)
|
(1 648)
|
(3 628)
|
(3 980)
|
|
| Net Issuance of Debt |
(121)
|
(1 025)
|
171
|
(673)
|
(875)
|
517
|
16
|
153
|
176
|
692
|
1 200
|
345
|
422
|
272
|
5
|
(110)
|
(1 201)
|
(990)
|
1 394
|
49
|
(1 706)
|
(1 635)
|
(1 320)
|
(53)
|
(206)
|
31
|
(861)
|
(922)
|
(281)
|
(134)
|
(409)
|
(352)
|
155
|
(450)
|
(839)
|
(203)
|
(115)
|
(141)
|
(42)
|
(63)
|
(87)
|
7
|
(654)
|
(1 066)
|
|
| Cash Paid for Dividends |
(173)
|
(136)
|
(337)
|
(185)
|
(166)
|
(379)
|
(565)
|
302
|
592
|
(1)
|
(122)
|
(1 235)
|
(1 289)
|
(1 371)
|
(1 386)
|
(1 375)
|
(1 374)
|
(1 372)
|
(1 373)
|
(1 372)
|
(1 372)
|
(1 373)
|
(1 372)
|
(1 471)
|
(1 556)
|
(1 554)
|
(1 424)
|
(1 427)
|
(1 298)
|
(1 296)
|
(1 555)
|
(1 555)
|
(1 761)
|
(1 639)
|
(1 051)
|
(1 050)
|
(1 727)
|
(1 837)
|
(2 535)
|
(2 640)
|
(3 590)
|
(4 308)
|
(5 834)
|
(6 004)
|
|
| Other |
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(3)
|
(1)
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(16)
|
(25)
|
(23)
|
(23)
|
(21)
|
(22)
|
(66)
|
(90)
|
(75)
|
(78)
|
(73)
|
(73)
|
(79)
|
|
| Cash from Financing Activities |
(6 468)
N/A
|
(1 160)
+82%
|
(166)
+86%
|
(858)
-418%
|
(1 041)
-21%
|
139
N/A
|
(2 048)
N/A
|
454
N/A
|
2 267
+399%
|
692
-69%
|
1 079
+56%
|
(891)
N/A
|
(868)
+3%
|
(1 100)
-27%
|
(1 381)
-26%
|
(1 485)
-8%
|
(2 578)
-74%
|
(2 363)
+8%
|
22
N/A
|
(1 324)
N/A
|
(3 080)
-133%
|
(3 009)
+2%
|
(6 385)
-112%
|
(5 219)
+18%
|
(1 763)
+66%
|
(1 524)
+14%
|
(2 287)
-50%
|
(2 351)
-3%
|
(2 010)
+15%
|
(1 861)
+7%
|
(1 967)
-6%
|
(1 923)
+2%
|
(1 631)
+15%
|
(2 112)
-29%
|
(1 913)
+9%
|
(1 250)
+35%
|
(1 840)
-47%
|
(2 044)
-11%
|
(2 667)
-30%
|
(2 778)
-4%
|
(5 755)
-107%
|
(6 022)
-5%
|
(10 189)
-69%
|
(11 129)
-9%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
137
|
(51)
|
(146)
|
(6)
|
(58)
|
(453)
|
(388)
|
583
|
407
|
(171)
|
(472)
|
(553)
|
(393)
|
(459)
|
(301)
|
(88)
|
(113)
|
501
|
1 233
|
1 238
|
181
|
771
|
1 137
|
(561)
|
(2 184)
|
(635)
|
842
|
265
|
32
|
(452)
|
(352)
|
(193)
|
(163)
|
(74)
|
717
|
786
|
1 460
|
792
|
188
|
589
|
1 069
|
856
|
(1 058)
|
359
|
|
| Net Change in Cash |
(5 477)
N/A
|
185
N/A
|
1 935
+948%
|
(805)
N/A
|
(149)
+81%
|
(734)
-392%
|
(2 055)
-180%
|
976
N/A
|
2 170
+122%
|
378
-83%
|
1 249
+230%
|
(891)
N/A
|
1 856
N/A
|
3 380
+82%
|
1 534
-55%
|
1 779
+16%
|
(1 125)
N/A
|
(1 950)
-73%
|
233
N/A
|
3 474
+1 391%
|
3 642
+5%
|
1 618
-56%
|
926
-43%
|
(1 724)
N/A
|
(2 791)
-62%
|
1 837
N/A
|
2 561
+39%
|
3 401
+33%
|
4 330
+27%
|
3 006
-31%
|
2 929
-3%
|
5 946
+103%
|
(5 428)
N/A
|
(6 967)
-28%
|
5 259
N/A
|
4 415
-16%
|
1 446
-67%
|
4 116
+185%
|
6 212
+51%
|
2 692
-57%
|
3 683
+37%
|
5 743
+56%
|
(2 922)
N/A
|
(3 012)
-3%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 153
N/A
|
1 441
+25%
|
2 494
+73%
|
(328)
N/A
|
154
N/A
|
244
+59%
|
1 445
+491%
|
(563)
N/A
|
(1 201)
-113%
|
(121)
+90%
|
349
N/A
|
568
+63%
|
3 418
+502%
|
5 246
+53%
|
3 519
-33%
|
3 642
+3%
|
1 745
-52%
|
90
-95%
|
(974)
N/A
|
3 680
N/A
|
6 621
+80%
|
3 743
-43%
|
6 041
+61%
|
4 078
-32%
|
1 194
-71%
|
4 046
+239%
|
3 667
-9%
|
5 211
+42%
|
6 416
+23%
|
5 242
-18%
|
5 154
-2%
|
8 123
+58%
|
5 732
-29%
|
4 537
-21%
|
6 182
+36%
|
6 638
+7%
|
4 470
-33%
|
6 035
+35%
|
8 663
+44%
|
4 824
-44%
|
8 492
+76%
|
12 448
+47%
|
10 314
-17%
|
10 442
+1%
|
|