Kiyo Bank Ltd
TSE:8370
Cash Flow Statement
Cash Flow Statement
Kiyo Bank Ltd
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 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||
Net Income |
23 142
|
15 049
|
24 547
|
21 126
|
13 595
|
13 252
|
14 214
|
17 084
|
15 932
|
17 873
|
23 038
|
20 214
|
14 954
|
20 538
|
23 896
|
24 090
|
23 497
|
4 868
|
1 366
|
|
Depreciation & Amortization |
9 076
|
6 598
|
6 141
|
5 093
|
3 649
|
3 759
|
3 786
|
3 725
|
3 609
|
3 398
|
3 150
|
2 905
|
2 820
|
2 838
|
2 796
|
2 664
|
2 526
|
2 584
|
2 759
|
|
Other Non-Cash Items |
(97 349)
|
(76 393)
|
(67 116)
|
(37 953)
|
(17 099)
|
(46 795)
|
(67 018)
|
(37 149)
|
(40 750)
|
(47 334)
|
(32 348)
|
(38 833)
|
(40 962)
|
(50 421)
|
(57 661)
|
(66 521)
|
(99 059)
|
(63 860)
|
(42 643)
|
|
Cash Taxes Paid |
2 884
|
842
|
785
|
481
|
554
|
1 004
|
1 422
|
1 923
|
3 982
|
5 162
|
4 072
|
4 854
|
5 196
|
4 726
|
6 501
|
7 441
|
7 354
|
4 110
|
668
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1 691
|
3 152
|
2 651
|
2 359
|
3 110
|
3 977
|
3 021
|
1 594
|
963
|
673
|
1 536
|
4 334
|
5 764
|
|
Change in Working Capital |
400 127
|
204 005
|
172 755
|
161 172
|
136 336
|
383 224
|
125 421
|
(230 465)
|
(43 305)
|
(160 113)
|
(78 049)
|
80 470
|
313 690
|
742 278
|
465 353
|
115 295
|
(187 878)
|
(525 886)
|
(91 404)
|
|
Cash from Operating Activities |
334 996
N/A
|
149 259
-55%
|
136 327
-9%
|
149 438
+10%
|
137 041
-8%
|
353 440
+158%
|
76 403
-78%
|
(246 805)
N/A
|
(64 514)
+74%
|
(186 176)
-189%
|
(84 209)
+55%
|
64 756
N/A
|
290 502
+349%
|
715 233
+146%
|
434 384
-39%
|
75 528
-83%
|
(260 914)
N/A
|
(582 294)
-123%
|
(129 922)
+78%
|
|
Investing Cash Flow | ||||||||||||||||||||
Capital Expenditures |
(9 887)
|
(4 686)
|
(4 335)
|
(4 169)
|
(4 277)
|
(3 360)
|
(2 574)
|
(1 996)
|
(2 032)
|
(2 029)
|
(3 880)
|
(5 164)
|
(3 481)
|
(2 290)
|
(3 182)
|
(3 288)
|
(2 723)
|
(3 001)
|
(2 973)
|
|
Other Items |
(175 101)
|
(113 004)
|
69 869
|
84 402
|
(48 846)
|
(134 328)
|
58 750
|
201 705
|
192 186
|
149 841
|
(43 527)
|
(111 629)
|
(45 275)
|
229
|
126 671
|
90 645
|
(2 770)
|
217 644
|
11 865
|
|
Cash from Investing Activities |
(184 988)
N/A
|
(117 690)
+36%
|
65 534
N/A
|
80 233
+22%
|
(53 123)
N/A
|
(137 688)
-159%
|
56 176
N/A
|
199 709
+256%
|
190 154
-5%
|
147 812
-22%
|
(47 407)
N/A
|
(116 793)
-146%
|
(48 756)
+58%
|
(2 061)
+96%
|
123 489
N/A
|
87 357
-29%
|
(5 493)
N/A
|
214 643
N/A
|
8 892
-96%
|
|
Financing Cash Flow | ||||||||||||||||||||
Net Issuance of Common Stock |
(20 058)
|
(786)
|
(1 398)
|
(2 291)
|
(2 090)
|
(1 105)
|
(647)
|
(641)
|
(787)
|
(1 915)
|
(1 701)
|
(550)
|
(536)
|
(528)
|
(670)
|
(2 035)
|
(2 874)
|
(1 468)
|
471
|
|
Net Issuance of Debt |
0
|
(12 000)
|
(13 000)
|
(13 000)
|
(15 000)
|
(6 000)
|
0
|
0
|
0
|
(10 000)
|
(15 000)
|
(5 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
(4 617)
|
(2 173)
|
(2 515)
|
(2 515)
|
(2 486)
|
(2 486)
|
(2 449)
|
(2 449)
|
(2 431)
|
(2 431)
|
(2 412)
|
(2 412)
|
(2 388)
|
(2 388)
|
(2 369)
|
(2 369)
|
(2 681)
|
(3 994)
|
(2 626)
|
|
Other |
12 274
|
(5)
|
(5)
|
(45)
|
(94)
|
(102)
|
(121)
|
(144)
|
(545)
|
(542)
|
(140)
|
(140)
|
(140)
|
(1 472)
|
(1 486)
|
(169)
|
(159)
|
(149)
|
(238)
|
|
Cash from Financing Activities |
(12 401)
N/A
|
(14 964)
-21%
|
(16 918)
-13%
|
(17 851)
-6%
|
(19 670)
-10%
|
(9 693)
+51%
|
(6 217)
+36%
|
(3 234)
+48%
|
(3 763)
-16%
|
(14 888)
-296%
|
(19 253)
-29%
|
(8 102)
+58%
|
(3 064)
+62%
|
(4 388)
-43%
|
(4 525)
-3%
|
(4 573)
-1%
|
(5 714)
-25%
|
(5 611)
+2%
|
(2 393)
+57%
|
|
Change in Cash | ||||||||||||||||||||
Effect of Foreign Exchange Rates |
44
|
23
|
9
|
(20)
|
(63)
|
(7)
|
54
|
(6)
|
0
|
6
|
(34)
|
(17)
|
4
|
21
|
18
|
17
|
41
|
14
|
14
|
|
Net Change in Cash |
137 651
N/A
|
16 628
-88%
|
184 952
+1 012%
|
211 800
+15%
|
64 185
-70%
|
206 052
+221%
|
126 416
-39%
|
(50 336)
N/A
|
121 877
N/A
|
(53 246)
N/A
|
(150 903)
-183%
|
(60 156)
+60%
|
238 686
N/A
|
708 805
+197%
|
553 366
-22%
|
158 329
-71%
|
(272 080)
N/A
|
(373 248)
-37%
|
(123 409)
+67%
|