Daito Bank Ltd
TSE:8563
Cash Flow Statement
Cash Flow Statement
Daito Bank Ltd
| 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 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
2 253
|
(378)
|
71
|
300
|
(721)
|
(627)
|
1 939
|
2 534
|
3 016
|
3 534
|
2 980
|
2 914
|
2 876
|
3 190
|
3 203
|
2 035
|
1 393
|
1 680
|
1 643
|
894
|
1 963
|
2 063
|
1 452
|
1 651
|
1 544
|
2 029
|
1 855
|
2 034
|
2 000
|
1 742
|
1 862
|
1 973
|
2 010
|
|
| Depreciation & Amortization |
235
|
(52)
|
213
|
(128)
|
1 042
|
948
|
880
|
847
|
795
|
747
|
688
|
643
|
655
|
731
|
803
|
983
|
1 149
|
1 124
|
1 080
|
1 061
|
1 036
|
1 015
|
979
|
933
|
888
|
682
|
442
|
396
|
402
|
413
|
448
|
534
|
585
|
|
| Other Non-Cash Items |
494
|
(15)
|
(2 353)
|
242
|
(9 681)
|
(9 575)
|
(9 480)
|
(9 181)
|
(9 291)
|
(13 598)
|
(8 662)
|
(8 358)
|
(8 635)
|
(8 461)
|
(8 186)
|
(8 485)
|
(7 807)
|
(7 343)
|
(8 017)
|
(7 941)
|
(9 086)
|
(8 954)
|
(7 867)
|
(8 006)
|
(7 971)
|
(7 937)
|
(7 879)
|
(8 050)
|
(8 398)
|
(8 476)
|
(8 790)
|
(8 918)
|
(8 732)
|
|
| Cash Taxes Paid |
(64)
|
0
|
(5)
|
(4)
|
25
|
16
|
13
|
34
|
34
|
75
|
138
|
101
|
150
|
200
|
191
|
308
|
334
|
202
|
185
|
301
|
346
|
539
|
684
|
425
|
300
|
542
|
601
|
444
|
405
|
560
|
698
|
475
|
357
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105
|
208
|
192
|
184
|
182
|
167
|
157
|
143
|
108
|
83
|
70
|
46
|
40
|
43
|
88
|
368
|
|
| Change in Working Capital |
7 628
|
4 689
|
3 176
|
11 406
|
13 695
|
38 696
|
68 949
|
58 699
|
13 101
|
35 290
|
34 012
|
16 368
|
13 520
|
3 231
|
(7 725)
|
(9 381)
|
1 999
|
(4 592)
|
(10 189)
|
(6 294)
|
(15 032)
|
(13 362)
|
3 178
|
104 084
|
118 976
|
12 365
|
(28 286)
|
(108 636)
|
(86 830)
|
2 782
|
(2 633)
|
(28 332)
|
(25 104)
|
|
| Cash from Operating Activities |
10 610
N/A
|
4 244
-60%
|
1 107
-74%
|
11 820
+968%
|
4 335
-63%
|
29 442
+579%
|
62 288
+112%
|
52 899
-15%
|
7 621
-86%
|
25 973
+241%
|
29 018
+12%
|
11 567
-60%
|
8 416
-27%
|
(1 309)
N/A
|
(11 905)
-809%
|
(14 848)
-25%
|
(3 266)
+78%
|
(9 131)
-180%
|
(15 483)
-70%
|
(12 280)
+21%
|
(21 119)
-72%
|
(19 238)
+9%
|
(2 258)
+88%
|
98 662
N/A
|
113 437
+15%
|
7 139
-94%
|
(33 868)
N/A
|
(114 256)
-237%
|
(92 826)
+19%
|
(3 539)
+96%
|
(9 113)
-158%
|
(34 743)
-281%
|
(31 241)
+10%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
195
|
(101)
|
(181)
|
(138)
|
(543)
|
(490)
|
(406)
|
(266)
|
(412)
|
(475)
|
(468)
|
(777)
|
(1 608)
|
(2 538)
|
(2 112)
|
(1 830)
|
(1 266)
|
(401)
|
(389)
|
(355)
|
(391)
|
(274)
|
(234)
|
(221)
|
(257)
|
(261)
|
(274)
|
(401)
|
(590)
|
(650)
|
(1 063)
|
(941)
|
(254)
|
|
| Other Items |
(9 270)
|
1 379
|
4 830
|
11 001
|
6 853
|
(33 107)
|
(70 642)
|
(51 266)
|
(35 940)
|
(7 466)
|
(3 197)
|
(352)
|
11 860
|
(3 786)
|
(1 406)
|
11 885
|
9 789
|
(13 353)
|
(3 694)
|
11 713
|
24 502
|
31 113
|
14 110
|
16 881
|
2 391
|
(5 137)
|
4 851
|
4 715
|
31 942
|
34 300
|
10 486
|
(3 786)
|
(5 015)
|
|
| Cash from Investing Activities |
(9 075)
N/A
|
1 278
N/A
|
4 649
+264%
|
10 863
+134%
|
6 310
-42%
|
(33 597)
N/A
|
(71 048)
-111%
|
(51 532)
+27%
|
(36 352)
+29%
|
(7 941)
+78%
|
(3 665)
+54%
|
(1 129)
+69%
|
10 252
N/A
|
(6 324)
N/A
|
(3 518)
+44%
|
10 055
N/A
|
8 523
-15%
|
(13 754)
N/A
|
(4 083)
+70%
|
11 358
N/A
|
24 111
+112%
|
30 839
+28%
|
13 876
-55%
|
16 660
+20%
|
2 134
-87%
|
(5 398)
N/A
|
4 577
N/A
|
4 314
-6%
|
31 352
+627%
|
33 650
+7%
|
9 423
-72%
|
(4 727)
N/A
|
(5 269)
-11%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
12
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
16
|
16
|
(14)
|
(14)
|
|
| Net Issuance of Debt |
(11)
|
0
|
(20)
|
0
|
9
|
9
|
(81)
|
(81)
|
(81)
|
(81)
|
(2 106)
|
(2 106)
|
(81)
|
(81)
|
(2 081)
|
(2 054)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
123
|
(58)
|
(69)
|
(63)
|
(186)
|
(125)
|
(124)
|
(124)
|
(124)
|
(187)
|
(188)
|
(252)
|
(252)
|
(315)
|
(314)
|
(376)
|
(377)
|
(377)
|
(377)
|
(377)
|
(376)
|
(376)
|
(377)
|
(378)
|
(377)
|
(376)
|
(377)
|
(377)
|
(377)
|
(376)
|
(376)
|
(378)
|
(378)
|
|
| Other |
(2)
|
0
|
0
|
0
|
19
|
23
|
2
|
(2)
|
(4)
|
(6)
|
(4)
|
(4)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
|
| Cash from Financing Activities |
122
N/A
|
(69)
N/A
|
(100)
-45%
|
(74)
+26%
|
(158)
-114%
|
(93)
+41%
|
(203)
-118%
|
(207)
-2%
|
(209)
-1%
|
(274)
-31%
|
(2 298)
-739%
|
(2 362)
-3%
|
(336)
+86%
|
(399)
-19%
|
(2 400)
-502%
|
(2 434)
-1%
|
(393)
+84%
|
(379)
+4%
|
(382)
-1%
|
(382)
N/A
|
(379)
+1%
|
(380)
0%
|
(380)
N/A
|
(379)
+0%
|
(378)
+0%
|
(377)
+0%
|
(378)
0%
|
(384)
-2%
|
(384)
N/A
|
(360)
+6%
|
(361)
0%
|
(393)
-9%
|
(392)
+0%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Net Change in Cash |
1 657
N/A
|
5 453
+229%
|
5 656
+4%
|
22 609
+300%
|
10 487
-54%
|
(4 248)
N/A
|
(8 963)
-111%
|
1 160
N/A
|
(28 939)
N/A
|
17 759
N/A
|
23 056
+30%
|
8 077
-65%
|
18 332
+127%
|
(8 032)
N/A
|
(17 823)
-122%
|
(7 227)
+59%
|
4 864
N/A
|
(23 264)
N/A
|
(19 948)
+14%
|
(1 304)
+93%
|
2 613
N/A
|
11 221
+329%
|
11 238
+0%
|
114 943
+923%
|
115 193
+0%
|
1 364
-99%
|
(29 669)
N/A
|
(110 326)
-272%
|
(61 858)
+44%
|
29 751
N/A
|
(51)
N/A
|
(39 863)
-78 063%
|
(36 902)
+7%
|
|