Kanematsu Electronics Ltd
TSE:8096
Cash Flow Statement
Cash Flow Statement
Kanematsu Electronics Ltd
Dec-2004 | Jun-2005 | Dec-2005 | 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 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Income |
926
|
(570)
|
97
|
1 436
|
662
|
601
|
634
|
(139)
|
10
|
(449)
|
(669)
|
(88)
|
1 745
|
309
|
1 946
|
4 371
|
4 691
|
4 789
|
5 063
|
5 358
|
4 929
|
4 919
|
6 083
|
6 521
|
6 503
|
7 738
|
7 853
|
7 789
|
9 758
|
10 212
|
10 107
|
10 541
|
10 990
|
10 983
|
10 937
|
11 928
|
12 951
|
13 557
|
|
Depreciation & Amortization |
10
|
(1)
|
1
|
(18)
|
(58)
|
(1)
|
9
|
(13)
|
(45)
|
(26)
|
(97)
|
(28)
|
53
|
(68)
|
22
|
313
|
301
|
315
|
330
|
360
|
405
|
354
|
473
|
513
|
446
|
408
|
396
|
425
|
456
|
442
|
524
|
605
|
590
|
576
|
617
|
678
|
761
|
739
|
|
Other Non-Cash Items |
(1 260)
|
(838)
|
(80)
|
639
|
1 232
|
(726)
|
(218)
|
(88)
|
(388)
|
44
|
473
|
154
|
721
|
36
|
581
|
(13)
|
126
|
139
|
(21)
|
137
|
787
|
482
|
(96)
|
16
|
(116)
|
(555)
|
728
|
1 029
|
(143)
|
(61)
|
8
|
56
|
104
|
(65)
|
30
|
135
|
(81)
|
(145)
|
|
Cash Taxes Paid |
2 160
|
(1 292)
|
(1 460)
|
(71)
|
(530)
|
1 241
|
1 779
|
(980)
|
(1 133)
|
959
|
1 359
|
(882)
|
(820)
|
(1 078)
|
(999)
|
1 773
|
1 864
|
2 101
|
2 232
|
2 103
|
2 205
|
2 375
|
2 278
|
2 380
|
2 500
|
2 401
|
2 408
|
2 880
|
2 968
|
2 974
|
3 114
|
3 410
|
3 648
|
3 640
|
3 573
|
3 435
|
3 521
|
4 321
|
|
Cash Interest Paid |
1
|
(5)
|
(18)
|
(1)
|
(3)
|
(1)
|
(4)
|
1
|
1
|
(0)
|
(1)
|
(0)
|
1
|
(1)
|
1
|
3
|
1
|
1
|
1
|
10
|
16
|
12
|
11
|
11
|
8
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(1 052)
|
832
|
(903)
|
(1 585)
|
2 391
|
618
|
(1 401)
|
152
|
1 614
|
(1 053)
|
(3 027)
|
1 026
|
(1 550)
|
747
|
(224)
|
(1 196)
|
(1 665)
|
(2 401)
|
(2 113)
|
(2 755)
|
(2 468)
|
(2 690)
|
(4 544)
|
(3 269)
|
(1 767)
|
(1 180)
|
(2 758)
|
(3 973)
|
(4 249)
|
(5 257)
|
(2 920)
|
(4 313)
|
(5 146)
|
(3 034)
|
(2 973)
|
(3 846)
|
(5 632)
|
(6 574)
|
|
Cash from Operating Activities |
(1 375)
N/A
|
(577)
+58%
|
(886)
-54%
|
471
N/A
|
4 227
+797%
|
492
-88%
|
(976)
N/A
|
(88)
+91%
|
1 191
N/A
|
(1 485)
N/A
|
(3 321)
-124%
|
1 064
N/A
|
968
-9%
|
1 024
+6%
|
2 325
+127%
|
3 476
+50%
|
3 453
-1%
|
2 843
-18%
|
3 259
+15%
|
3 099
-5%
|
3 652
+18%
|
3 124
-14%
|
1 915
-39%
|
3 781
+97%
|
5 066
+34%
|
6 411
+27%
|
6 219
-3%
|
5 270
-15%
|
5 822
+10%
|
5 355
-8%
|
7 720
+44%
|
6 890
-11%
|
6 538
-5%
|
8 460
+29%
|
8 610
+2%
|
8 896
+3%
|
7 999
-10%
|
7 577
-5%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(237)
|
(32)
|
(36)
|
62
|
(28)
|
43
|
155
|
(128)
|
5
|
161
|
192
|
(24)
|
(84)
|
(113)
|
(216)
|
(381)
|
(354)
|
(418)
|
(389)
|
(388)
|
(329)
|
(383)
|
(800)
|
(989)
|
(905)
|
(759)
|
(647)
|
(586)
|
(419)
|
(363)
|
(433)
|
(1 130)
|
(1 381)
|
(918)
|
(807)
|
(582)
|
(415)
|
(748)
|
|
Other Items |
2 023
|
(166)
|
1 478
|
(41)
|
(2 869)
|
1 251
|
978
|
(1 120)
|
(1 148)
|
(4 060)
|
(19 164)
|
6 719
|
10 741
|
28 732
|
37 138
|
12 609
|
1 397
|
168
|
1 309
|
1 094
|
(160)
|
92
|
(2 235)
|
(1 598)
|
733
|
2 145
|
2 087
|
11
|
198
|
302
|
(109)
|
(260)
|
(92)
|
(140)
|
(78)
|
(575)
|
(660)
|
(301)
|
|
Cash from Investing Activities |
1 786
N/A
|
(198)
N/A
|
1 442
N/A
|
21
-99%
|
(2 897)
N/A
|
1 294
N/A
|
1 133
-12%
|
(1 248)
N/A
|
(1 143)
+8%
|
(3 900)
-241%
|
(18 972)
-387%
|
6 695
N/A
|
10 657
+59%
|
28 618
+169%
|
36 921
+29%
|
12 228
-67%
|
1 042
-91%
|
(250)
N/A
|
920
N/A
|
706
-23%
|
(489)
N/A
|
(291)
+41%
|
(3 035)
-944%
|
(2 587)
+15%
|
(171)
+93%
|
1 386
N/A
|
1 440
+4%
|
(575)
N/A
|
(221)
+62%
|
(61)
+72%
|
(542)
-787%
|
(1 389)
-156%
|
(1 473)
-6%
|
(1 058)
+28%
|
(885)
+16%
|
(1 158)
-31%
|
(1 075)
+7%
|
(1 049)
+2%
|
|
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
|
(151)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(495)
|
(228)
|
42
|
228
|
333
|
0
|
120
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
(88)
|
(150)
|
(102)
|
0
|
(354)
|
(304)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(72)
|
1
|
0
|
(43)
|
(86)
|
(29)
|
(57)
|
(143)
|
(286)
|
(429)
|
(572)
|
286
|
286
|
286
|
286
|
(1 144)
|
(1 144)
|
(1 287)
|
(1 287)
|
(1 430)
|
(1 573)
|
(1 573)
|
(1 716)
|
(1 859)
|
(2 002)
|
(2 145)
|
(2 288)
|
(2 574)
|
(2 717)
|
(3 146)
|
(3 432)
|
(3 575)
|
(3 861)
|
(3 861)
|
(3 861)
|
(3 862)
|
(4 148)
|
(4 435)
|
|
Other |
(2)
|
(4)
|
(3)
|
(1)
|
(0)
|
(111)
|
(111)
|
116
|
115
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
34
|
34
|
(4)
|
(63)
|
(93)
|
(66)
|
(62)
|
(51)
|
(22)
|
(11)
|
(18)
|
(16)
|
(15)
|
(15)
|
(11)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
(428)
N/A
|
(231)
+46%
|
39
N/A
|
185
+380%
|
247
+34%
|
(139)
N/A
|
(48)
+66%
|
(28)
+42%
|
(171)
-519%
|
(429)
-151%
|
(571)
-33%
|
286
N/A
|
285
0%
|
285
0%
|
285
0%
|
(1 145)
N/A
|
(1 110)
+3%
|
(1 253)
-13%
|
(1 279)
-2%
|
(1 580)
-24%
|
(1 816)
-15%
|
(1 741)
+4%
|
(1 883)
-8%
|
(2 264)
-20%
|
(2 479)
-10%
|
(2 312)
+7%
|
(2 309)
+0%
|
(2 591)
-12%
|
(2 732)
-5%
|
(3 161)
-16%
|
(3 443)
-9%
|
(3 578)
-4%
|
(3 862)
-8%
|
(3 862)
0%
|
(3 863)
0%
|
(3 863)
0%
|
(4 150)
-7%
|
(4 436)
-7%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(9)
|
(10)
|
(4)
|
1
|
19
|
48
|
49
|
4
|
41
|
45
|
(26)
|
(56)
|
(20)
|
18
|
6
|
3
|
(6)
|
(6)
|
(5)
|
(6)
|
5
|
12
|
16
|
28
|
|
Net Change in Cash |
(16)
N/A
|
(1 006)
-6 265%
|
594
N/A
|
677
+14%
|
1 577
+133%
|
1 647
+4%
|
109
-93%
|
(1 364)
N/A
|
(123)
+91%
|
(5 813)
-4 637%
|
(22 864)
-293%
|
8 045
N/A
|
11 910
+48%
|
29 924
+151%
|
39 522
+32%
|
14 550
-63%
|
3 382
-77%
|
1 340
-60%
|
2 919
+118%
|
2 273
-22%
|
1 396
-39%
|
1 096
-21%
|
(2 961)
N/A
|
(1 025)
+65%
|
2 390
N/A
|
5 429
+127%
|
5 330
-2%
|
2 123
-60%
|
2 876
+35%
|
2 136
-26%
|
3 729
+75%
|
1 916
-49%
|
1 199
-37%
|
3 534
+195%
|
3 867
+9%
|
3 886
+0%
|
2 791
-28%
|
2 120
-24%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(1 612)
N/A
|
(609)
+62%
|
(921)
-51%
|
533
N/A
|
4 199
+688%
|
535
-87%
|
(821)
N/A
|
(216)
+74%
|
1 196
N/A
|
(1 324)
N/A
|
(3 128)
-136%
|
1 040
N/A
|
884
-15%
|
910
+3%
|
2 108
+132%
|
3 095
+47%
|
3 099
+0%
|
2 425
-22%
|
2 870
+18%
|
2 711
-6%
|
3 323
+23%
|
2 741
-18%
|
1 116
-59%
|
2 792
+150%
|
4 162
+49%
|
5 652
+36%
|
5 572
-1%
|
4 684
-16%
|
5 403
+15%
|
4 993
-8%
|
7 287
+46%
|
5 760
-21%
|
5 158
-10%
|
7 542
+46%
|
7 803
+3%
|
8 313
+7%
|
7 584
-9%
|
6 829
-10%
|