Ryoyo Electro Corp
TSE:8068
Cash Flow Statement
Cash Flow Statement
Ryoyo Electro Corp
Oct-2005 | Apr-2006 | Oct-2006 | Apr-2007 | Oct-2007 | Apr-2008 | Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Jul-2012 | Jan-2013 | Jul-2013 | Jan-2014 | Jul-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
(836)
|
(492)
|
373
|
707
|
518
|
(715)
|
(2 016)
|
(915)
|
(530)
|
1 441
|
1 155
|
1 412
|
965
|
1 228
|
1 429
|
1 531
|
1 165
|
909
|
1 399
|
2 097
|
2 311
|
2 689
|
3 198
|
1 222
|
343
|
1 341
|
1 351
|
488
|
544
|
1 532
|
1 773
|
2 219
|
1 918
|
1 028
|
1 322
|
2 526
|
3 878
|
4 372
|
8 400
|
8 206
|
|
Depreciation & Amortization |
(58)
|
0
|
32
|
31
|
69
|
3
|
8
|
3
|
1
|
0
|
2
|
65
|
247
|
306
|
216
|
191
|
160
|
176
|
189
|
192
|
191
|
217
|
227
|
239
|
253
|
249
|
246
|
226
|
211
|
217
|
226
|
275
|
306
|
283
|
260
|
242
|
241
|
243
|
244
|
254
|
|
Other Non-Cash Items |
226
|
0
|
(49)
|
(89)
|
(433)
|
(1)
|
1 250
|
394
|
(1 143)
|
(569)
|
642
|
521
|
560
|
410
|
(259)
|
(312)
|
(139)
|
(246)
|
(318)
|
(396)
|
(614)
|
(1 495)
|
(1 688)
|
(375)
|
66
|
(7)
|
(67)
|
(93)
|
(206)
|
(265)
|
(169)
|
667
|
502
|
(26)
|
(25)
|
(109)
|
199
|
403
|
(4 556)
|
(5 113)
|
|
Cash Taxes Paid |
1 100
|
0
|
753
|
37
|
(469)
|
513
|
676
|
(546)
|
(1 320)
|
17
|
355
|
360
|
177
|
182
|
351
|
353
|
591
|
712
|
439
|
397
|
839
|
1 052
|
1 059
|
1 002
|
551
|
409
|
383
|
346
|
495
|
509
|
280
|
208
|
782
|
1 015
|
249
|
(64)
|
362
|
628
|
1 630
|
2 182
|
|
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
|
1
|
22
|
53
|
74
|
88
|
96
|
179
|
316
|
385
|
|
Change in Working Capital |
13 868
|
(801)
|
(12 658)
|
(904)
|
2 737
|
1 974
|
6 111
|
5 974
|
5 601
|
(6 613)
|
(13 594)
|
(14 987)
|
(6 060)
|
(3 148)
|
(175)
|
3 923
|
(539)
|
(12)
|
1 953
|
(4 976)
|
(6 240)
|
(6 236)
|
(5 902)
|
82
|
4 992
|
5 092
|
4 459
|
2 452
|
(1 226)
|
(895)
|
(4 373)
|
(1 604)
|
7 027
|
1 904
|
(5 418)
|
(10 749)
|
(10 948)
|
(7 239)
|
1 188
|
5 720
|
|
Cash from Operating Activities |
13 200
N/A
|
(1 293)
N/A
|
(12 302)
-851%
|
(255)
+98%
|
2 891
N/A
|
1 261
-56%
|
5 353
+325%
|
5 456
+2%
|
3 929
-28%
|
(5 741)
N/A
|
(11 795)
-105%
|
(12 989)
-10%
|
(4 288)
+67%
|
(1 204)
+72%
|
1 211
N/A
|
5 333
+340%
|
647
-88%
|
827
+28%
|
3 223
+290%
|
(3 083)
N/A
|
(4 352)
-41%
|
(4 825)
-11%
|
(4 165)
+14%
|
1 168
N/A
|
5 654
+384%
|
6 675
+18%
|
5 989
-10%
|
3 073
-49%
|
(677)
N/A
|
589
N/A
|
(2 543)
N/A
|
1 557
N/A
|
9 753
+526%
|
3 189
-67%
|
(3 861)
N/A
|
(8 090)
-110%
|
(6 630)
+18%
|
(2 221)
+67%
|
5 276
N/A
|
9 067
+72%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(80)
|
(25)
|
15
|
(16)
|
(130)
|
(201)
|
(243)
|
(323)
|
(520)
|
(469)
|
(183)
|
(96)
|
(101)
|
(287)
|
(559)
|
(411)
|
(246)
|
(193)
|
(53)
|
(81)
|
(125)
|
(165)
|
(185)
|
(164)
|
(124)
|
(107)
|
(105)
|
(152)
|
(237)
|
(260)
|
(292)
|
(454)
|
|
Other Items |
3 424
|
1 492
|
508
|
61
|
6 535
|
(2 076)
|
(7 552)
|
4 035
|
(3 507)
|
(8 003)
|
8 076
|
3 087
|
3 334
|
4 289
|
(6 067)
|
(1 650)
|
(5 178)
|
(29)
|
2 005
|
1 811
|
7 316
|
5 580
|
2 017
|
3 634
|
1 206
|
391
|
(101)
|
(7 155)
|
(6 534)
|
708
|
821
|
(602)
|
5 476
|
10 538
|
6 665
|
2 706
|
496
|
410
|
(17 272)
|
(16 920)
|
|
Cash from Investing Activities |
3 424
N/A
|
1 492
-56%
|
508
-66%
|
61
-88%
|
6 535
+10 613%
|
(2 076)
N/A
|
(7 552)
-264%
|
4 023
N/A
|
(3 587)
N/A
|
(8 028)
-124%
|
8 091
N/A
|
3 071
-62%
|
3 204
+4%
|
4 088
+28%
|
(6 310)
N/A
|
(1 973)
+69%
|
(5 698)
-189%
|
(498)
+91%
|
1 822
N/A
|
1 715
-6%
|
7 215
+321%
|
5 293
-27%
|
1 458
-72%
|
3 223
+121%
|
960
-70%
|
198
-79%
|
(154)
N/A
|
(7 236)
-4 599%
|
(6 659)
+8%
|
543
N/A
|
636
+17%
|
(766)
N/A
|
5 352
N/A
|
10 431
+95%
|
6 560
-37%
|
2 554
-61%
|
259
-90%
|
150
-42%
|
(17 564)
N/A
|
(17 374)
+1%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(314)
|
(823)
|
0
|
0
|
(509)
|
(763)
|
0
|
0
|
0
|
(649)
|
(649)
|
(1)
|
(908)
|
(908)
|
(201)
|
(201)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(22 451)
|
(21 642)
|
5 387
|
5 214
|
635
|
(1)
|
(1)
|
|
Net Issuance of Debt |
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
|
(26)
|
(44)
|
6 597
|
8 894
|
4 619
|
4 899
|
13 111
|
14 987
|
1 586
|
|
Cash Paid for Dividends |
(1 039)
|
(1)
|
45
|
54
|
23
|
(5)
|
(10)
|
(10)
|
99
|
106
|
124
|
54
|
(827)
|
(893)
|
(802)
|
(799)
|
(787)
|
(774)
|
(773)
|
(772)
|
(763)
|
(754)
|
(754)
|
(746)
|
(737)
|
(857)
|
(978)
|
(1 222)
|
(1 466)
|
(1 467)
|
(1 468)
|
(1 716)
|
(1 964)
|
(2 458)
|
(3 550)
|
(3 133)
|
(2 246)
|
(2 195)
|
(2 215)
|
(2 822)
|
|
Other |
(239)
|
0
|
0
|
(1)
|
(3)
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
(4)
|
0
|
0
|
(3)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(10)
|
(15)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Cash from Financing Activities |
1 707
N/A
|
235
-86%
|
282
+20%
|
53
-81%
|
22
-58%
|
(4)
N/A
|
(7)
-75%
|
(10)
-43%
|
99
N/A
|
106
+7%
|
(190)
N/A
|
(769)
-305%
|
(1 650)
-115%
|
(1 716)
-4%
|
(1 311)
+24%
|
(1 563)
-19%
|
(1 553)
+1%
|
(777)
+50%
|
(775)
+0%
|
(1 425)
-84%
|
(1 415)
+1%
|
(757)
+47%
|
(1 665)
-120%
|
(1 654)
+1%
|
(938)
+43%
|
(1 058)
-13%
|
(979)
+7%
|
(1 224)
-25%
|
(1 467)
-20%
|
(1 468)
0%
|
(1 470)
0%
|
(1 743)
-19%
|
(2 018)
-16%
|
(18 327)
-808%
|
(16 303)
+11%
|
6 872
N/A
|
7 865
+14%
|
11 549
+47%
|
12 769
+11%
|
(1 239)
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
87
|
(29)
|
(175)
|
1
|
(82)
|
(484)
|
(224)
|
702
|
357
|
(178)
|
(362)
|
(428)
|
(355)
|
(433)
|
(195)
|
(105)
|
(44)
|
338
|
719
|
591
|
39
|
135
|
264
|
(71)
|
(497)
|
(8)
|
292
|
(62)
|
(56)
|
(140)
|
(83)
|
(47)
|
(14)
|
(64)
|
166
|
223
|
367
|
348
|
390
|
734
|
|
Net Change in Cash |
18 418
N/A
|
405
-98%
|
(11 687)
N/A
|
(140)
+99%
|
9 366
N/A
|
(1 303)
N/A
|
(2 430)
-86%
|
10 171
N/A
|
798
-92%
|
(13 841)
N/A
|
(4 256)
+69%
|
(11 115)
-161%
|
(3 089)
+72%
|
735
N/A
|
(6 605)
N/A
|
1 692
N/A
|
(6 648)
N/A
|
(110)
+98%
|
4 989
N/A
|
(2 202)
N/A
|
1 487
N/A
|
(154)
N/A
|
(4 108)
-2 568%
|
2 666
N/A
|
5 179
+94%
|
5 807
+12%
|
5 148
-11%
|
(5 449)
N/A
|
(8 859)
-63%
|
(476)
+95%
|
(3 460)
-627%
|
(999)
+71%
|
13 073
N/A
|
(4 771)
N/A
|
(13 438)
-182%
|
1 559
N/A
|
1 861
+19%
|
9 826
+428%
|
871
-91%
|
(8 812)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
13 200
N/A
|
(1 293)
N/A
|
(12 302)
-851%
|
(255)
+98%
|
2 891
N/A
|
1 261
-56%
|
5 353
+325%
|
5 444
+2%
|
3 849
-29%
|
(5 766)
N/A
|
(11 780)
-104%
|
(13 005)
-10%
|
(4 418)
+66%
|
(1 405)
+68%
|
968
N/A
|
5 010
+418%
|
127
-97%
|
358
+182%
|
3 040
+749%
|
(3 179)
N/A
|
(4 453)
-40%
|
(5 112)
-15%
|
(4 724)
+8%
|
757
N/A
|
5 408
+614%
|
6 482
+20%
|
5 936
-8%
|
2 992
-50%
|
(802)
N/A
|
424
N/A
|
(2 728)
N/A
|
1 393
N/A
|
9 629
+591%
|
3 082
-68%
|
(3 966)
N/A
|
(8 242)
-108%
|
(6 867)
+17%
|
(2 481)
+64%
|
4 984
N/A
|
8 613
+73%
|