Toyo Securities Co Ltd
TSE:8614
Cash Flow Statement
Cash Flow Statement
Toyo Securities Co Ltd
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3 297
|
(1 759)
|
(7 446)
|
(531)
|
476
|
(648)
|
(1 015)
|
148
|
12
|
389
|
445
|
284
|
733
|
502
|
600
|
361
|
1 098
|
3 049
|
3 971
|
5 674
|
4 249
|
3 089
|
3 680
|
3 617
|
4 432
|
5 474
|
4 858
|
3 639
|
1 888
|
40
|
(1 133)
|
(559)
|
1 064
|
2 278
|
3 133
|
3 318
|
2 780
|
2 021
|
1 303
|
(1 214)
|
(1 847)
|
(2 058)
|
(2 300)
|
(815)
|
(513)
|
(693)
|
378
|
775
|
1 205
|
1 733
|
1 608
|
1 478
|
1 073
|
182
|
(672)
|
(1 145)
|
(2 840)
|
(2 022)
|
(1 228)
|
(852)
|
1 502
|
2 449
|
2 949
|
3 256
|
|
| Depreciation & Amortization |
(66)
|
46
|
135
|
14
|
83
|
8
|
226
|
(49)
|
887
|
861
|
842
|
817
|
784
|
758
|
731
|
720
|
675
|
652
|
647
|
645
|
675
|
676
|
666
|
640
|
635
|
638
|
646
|
665
|
756
|
852
|
938
|
1 008
|
1 009
|
1 006
|
1 193
|
1 323
|
1 511
|
1 715
|
1 703
|
1 398
|
1 070
|
723
|
405
|
443
|
445
|
450
|
454
|
454
|
452
|
452
|
452
|
450
|
452
|
464
|
486
|
502
|
515
|
420
|
313
|
227
|
144
|
187
|
215
|
267
|
|
| Other Non-Cash Items |
669
|
(1 121)
|
(1 494)
|
1 203
|
1 853
|
(94)
|
(47)
|
(513)
|
(835)
|
(765)
|
(1 061)
|
(1 009)
|
(2 271)
|
(2 967)
|
(3 276)
|
(3 438)
|
(2 604)
|
(1 880)
|
(1 153)
|
(2 504)
|
(1 883)
|
(1 755)
|
(2 801)
|
(2 811)
|
(2 459)
|
(2 839)
|
(1 499)
|
(278)
|
(67)
|
1 076
|
852
|
193
|
(78)
|
(976)
|
(719)
|
163
|
222
|
101
|
(113)
|
108
|
36
|
356
|
126
|
(80)
|
(471)
|
(603)
|
(515)
|
(120)
|
(256)
|
(330)
|
(371)
|
(905)
|
(1 798)
|
(2 515)
|
(2 661)
|
(1 690)
|
782
|
1 478
|
1 605
|
865
|
(512)
|
(1 787)
|
(2 956)
|
(2 310)
|
|
| Cash Taxes Paid |
(1 163)
|
513
|
(200)
|
(2 101)
|
(2 151)
|
26
|
26
|
30
|
152
|
177
|
177
|
198
|
108
|
81
|
81
|
60
|
46
|
132
|
131
|
186
|
185
|
1 062
|
1 063
|
1 512
|
1 512
|
1 483
|
1 568
|
1 753
|
1 754
|
805
|
(102)
|
(777)
|
(776)
|
(536)
|
289
|
412
|
415
|
1 031
|
1 032
|
930
|
930
|
92
|
32
|
14
|
14
|
26
|
26
|
63
|
62
|
200
|
260
|
322
|
315
|
162
|
97
|
92
|
103
|
119
|
141
|
46
|
57
|
251
|
329
|
254
|
|
| Cash Interest Paid |
(21)
|
(19)
|
0
|
(8)
|
(31)
|
(1)
|
28
|
(5)
|
117
|
115
|
115
|
116
|
116
|
117
|
115
|
111
|
108
|
105
|
104
|
102
|
101
|
100
|
100
|
101
|
103
|
104
|
105
|
105
|
103
|
99
|
89
|
74
|
61
|
51
|
46
|
48
|
49
|
49
|
45
|
47
|
52
|
53
|
58
|
61
|
57
|
58
|
59
|
58
|
60
|
62
|
64
|
65
|
72
|
81
|
91
|
98
|
100
|
98
|
95
|
94
|
86
|
107
|
155
|
178
|
|
| Change in Working Capital |
(10 347)
|
10 390
|
(903)
|
311
|
(6 400)
|
(3 646)
|
(1 768)
|
42
|
(3 251)
|
2 119
|
617
|
609
|
4 247
|
1 269
|
1 124
|
1 277
|
(5 530)
|
(2 357)
|
(903)
|
102
|
(53)
|
2 441
|
(2 166)
|
(3 921)
|
(5 092)
|
(2 215)
|
(712)
|
907
|
4 365
|
(621)
|
2 688
|
(1 987)
|
(1 851)
|
(2 101)
|
(2 119)
|
(5 890)
|
(2 446)
|
(505)
|
(149)
|
5 805
|
3 694
|
(1 079)
|
1 763
|
393
|
4 808
|
5 968
|
2 972
|
3 429
|
665
|
705
|
1 823
|
5 119
|
(3 798)
|
(2 721)
|
(4 720)
|
(3 043)
|
(1 034)
|
1 810
|
1 503
|
(610)
|
2 358
|
2 686
|
646
|
(855)
|
|
| Cash from Operating Activities |
(6 447)
N/A
|
7 556
N/A
|
(9 708)
N/A
|
997
N/A
|
(3 988)
N/A
|
(4 380)
-10%
|
(2 604)
+41%
|
(372)
+86%
|
(3 187)
-757%
|
2 604
N/A
|
843
-68%
|
701
-17%
|
3 493
+398%
|
(438)
N/A
|
(821)
-87%
|
(1 080)
-32%
|
(6 361)
-489%
|
(536)
+92%
|
2 562
N/A
|
3 917
+53%
|
2 988
-24%
|
4 451
+49%
|
(621)
N/A
|
(2 475)
-299%
|
(2 484)
0%
|
1 058
N/A
|
3 293
+211%
|
4 933
+50%
|
6 942
+41%
|
1 347
-81%
|
3 345
+148%
|
(1 345)
N/A
|
144
N/A
|
207
+44%
|
1 488
+619%
|
(1 086)
N/A
|
2 067
N/A
|
3 332
+61%
|
2 744
-18%
|
6 097
+122%
|
2 953
-52%
|
(2 058)
N/A
|
(6)
+100%
|
(59)
-883%
|
4 269
N/A
|
5 122
+20%
|
3 289
-36%
|
4 538
+38%
|
2 066
-54%
|
2 560
+24%
|
3 512
+37%
|
6 142
+75%
|
(4 071)
N/A
|
(4 590)
-13%
|
(7 567)
-65%
|
(5 376)
+29%
|
(2 577)
+52%
|
1 686
N/A
|
2 193
+30%
|
(370)
N/A
|
3 492
N/A
|
3 535
+1%
|
854
-76%
|
358
-58%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(328)
|
(329)
|
29
|
270
|
122
|
(112)
|
(181)
|
110
|
(571)
|
(613)
|
(685)
|
(598)
|
(598)
|
(530)
|
(529)
|
(536)
|
(587)
|
(563)
|
(709)
|
(602)
|
(897)
|
(964)
|
(834)
|
(875)
|
(751)
|
(599)
|
(597)
|
(683)
|
(1 952)
|
(2 428)
|
(2 316)
|
(2 236)
|
(821)
|
(443)
|
(445)
|
(453)
|
(763)
|
(642)
|
(729)
|
(872)
|
(460)
|
(440)
|
(352)
|
(178)
|
(191)
|
(166)
|
(116)
|
(137)
|
(147)
|
(143)
|
(168)
|
(117)
|
(2 663)
|
(2 694)
|
(2 726)
|
(2 893)
|
(310)
|
(524)
|
(500)
|
(557)
|
(540)
|
(322)
|
(335)
|
(541)
|
|
| Other Items |
108
|
(3 020)
|
(4 715)
|
3 788
|
5 521
|
(960)
|
(632)
|
(471)
|
123
|
478
|
1 178
|
181
|
350
|
(534)
|
(1 521)
|
(531)
|
(177)
|
598
|
157
|
1 198
|
772
|
635
|
1 573
|
1 138
|
1 158
|
1 238
|
1 299
|
724
|
651
|
654
|
19
|
3 066
|
3 018
|
3 056
|
3 110
|
(1 397)
|
(2 033)
|
(3 557)
|
(3 189)
|
(3 417)
|
(1 964)
|
1 108
|
764
|
3 070
|
2 608
|
1 032
|
1 379
|
1 640
|
663
|
2 075
|
1 681
|
737
|
2 733
|
1 408
|
828
|
(689)
|
388
|
2 381
|
2 906
|
4 480
|
2 046
|
1 177
|
2 630
|
3 404
|
|
| Cash from Investing Activities |
(220)
N/A
|
(3 349)
-1 422%
|
(4 686)
-40%
|
4 058
N/A
|
5 643
+39%
|
(1 072)
N/A
|
(813)
+24%
|
(361)
+56%
|
(448)
-24%
|
(135)
+70%
|
493
N/A
|
(417)
N/A
|
(248)
+41%
|
(1 064)
-329%
|
(2 050)
-93%
|
(1 067)
+48%
|
(764)
+28%
|
35
N/A
|
(552)
N/A
|
596
N/A
|
(125)
N/A
|
(329)
-163%
|
739
N/A
|
263
-64%
|
407
+55%
|
639
+57%
|
702
+10%
|
41
-94%
|
(1 301)
N/A
|
(1 774)
-36%
|
(2 297)
-29%
|
830
N/A
|
2 197
+165%
|
2 613
+19%
|
2 665
+2%
|
(1 850)
N/A
|
(2 796)
-51%
|
(4 199)
-50%
|
(3 918)
+7%
|
(4 289)
-9%
|
(2 424)
+43%
|
668
N/A
|
412
-38%
|
2 892
+602%
|
2 417
-16%
|
866
-64%
|
1 263
+46%
|
1 503
+19%
|
516
-66%
|
1 932
+274%
|
1 513
-22%
|
620
-59%
|
70
-89%
|
(1 286)
N/A
|
(1 898)
-48%
|
(3 582)
-89%
|
78
N/A
|
1 857
+2 281%
|
2 406
+30%
|
3 923
+63%
|
1 506
-62%
|
855
-43%
|
2 295
+168%
|
2 863
+25%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(44)
|
(5)
|
(454)
|
8
|
457
|
0
|
1
|
2
|
0
|
0
|
19
|
19
|
(31)
|
(31)
|
(51)
|
(52)
|
(2)
|
(4)
|
8
|
9
|
(727)
|
(725)
|
(723)
|
(1 373)
|
(637)
|
(638)
|
(1 476)
|
(827)
|
(827)
|
(826)
|
93
|
94
|
94
|
94
|
99
|
98
|
99
|
99
|
54
|
55
|
55
|
55
|
(637)
|
(637)
|
(637)
|
(588)
|
68
|
68
|
68
|
22
|
11
|
11
|
11
|
39
|
106
|
106
|
106
|
80
|
17
|
17
|
17
|
176
|
(7 824)
|
(7 998)
|
|
| Net Issuance of Debt |
10 152
|
(8 499)
|
5 277
|
3 001
|
21
|
(5 000)
|
(8 000)
|
(5 000)
|
(4 000)
|
0
|
3 000
|
(300)
|
1 620
|
(380)
|
(380)
|
(480)
|
(700)
|
0
|
(3 700)
|
(300)
|
0
|
0
|
3 000
|
0
|
0
|
2 000
|
0
|
0
|
(5 000)
|
(3 000)
|
(3 000)
|
(3 000)
|
(5 000)
|
0
|
(1 700)
|
(1 700)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
5 900
|
7 900
|
7 900
|
7 800
|
0
|
0
|
1 000
|
0
|
0
|
0
|
(4 300)
|
(4 250)
|
(3 300)
|
(5 300)
|
(2 000)
|
(1 950)
|
0
|
3 200
|
3 600
|
|
| Cash Paid for Dividends |
267
|
362
|
362
|
905
|
905
|
(262)
|
(262)
|
(262)
|
(262)
|
(262)
|
(262)
|
(262)
|
(262)
|
(435)
|
(435)
|
(435)
|
(435)
|
(695)
|
(695)
|
(695)
|
(695)
|
(1 021)
|
(1 021)
|
(1 021)
|
(1 021)
|
(1 000)
|
(1 000)
|
(1 000)
|
(1 000)
|
(1 060)
|
(1 060)
|
(1 060)
|
(1 060)
|
(492)
|
(492)
|
(492)
|
(492)
|
(827)
|
(827)
|
(827)
|
(827)
|
(415)
|
(415)
|
(415)
|
(415)
|
(166)
|
(166)
|
(166)
|
(166)
|
(500)
|
(500)
|
(500)
|
(500)
|
(500)
|
(500)
|
(500)
|
(500)
|
(166)
|
(166)
|
(166)
|
(166)
|
(833)
|
(833)
|
(3 509)
|
|
| Other |
13
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(6)
|
(5)
|
(3)
|
(1)
|
0
|
(2)
|
(5)
|
(8)
|
0
|
(9)
|
(7)
|
(7)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(8)
|
(6)
|
(7)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
10 388
N/A
|
(8 142)
N/A
|
5 183
N/A
|
3 913
-25%
|
1 382
-65%
|
(5 262)
N/A
|
(8 263)
-57%
|
(5 262)
+36%
|
(4 268)
+19%
|
(267)
+94%
|
2 754
N/A
|
(544)
N/A
|
1 327
N/A
|
(848)
N/A
|
(871)
-3%
|
(975)
-12%
|
(1 137)
-17%
|
(1 400)
-23%
|
(4 386)
-213%
|
(985)
+78%
|
(1 431)
-45%
|
(1 754)
-23%
|
1 248
N/A
|
(2 402)
N/A
|
3 333
N/A
|
354
-89%
|
(2 485)
N/A
|
(1 835)
+26%
|
(6 833)
-272%
|
(4 893)
+28%
|
(3 972)
+19%
|
(3 970)
+0%
|
(5 969)
-50%
|
(401)
+93%
|
(2 095)
-422%
|
(2 095)
N/A
|
(395)
+81%
|
(4 728)
-1 097%
|
(1 074)
+77%
|
(1 073)
+0%
|
(773)
+28%
|
(362)
+53%
|
(1 056)
-192%
|
(1 057)
0%
|
(957)
+9%
|
5 140
N/A
|
7 796
+52%
|
7 796
N/A
|
7 695
-1%
|
1 516
-80%
|
(494)
N/A
|
504
N/A
|
(495)
N/A
|
(467)
+6%
|
(401)
+14%
|
(4 700)
-1 072%
|
(4 651)
+1%
|
(3 394)
+27%
|
(5 456)
-61%
|
(2 155)
+61%
|
(2 105)
+2%
|
(1 561)
+26%
|
(5 460)
-250%
|
(7 910)
-45%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
379
|
(11)
|
185
|
(189)
|
(602)
|
256
|
415
|
301
|
1 230
|
1 254
|
1 570
|
1 772
|
2 728
|
3 221
|
3 509
|
3 229
|
2 126
|
1 398
|
580
|
902
|
566
|
169
|
848
|
1 113
|
1 157
|
1 441
|
608
|
(121)
|
(446)
|
(1 228)
|
(1 119)
|
(388)
|
(146)
|
491
|
621
|
(203)
|
(249)
|
(369)
|
(428)
|
(413)
|
(174)
|
(211)
|
(176)
|
(69)
|
(239)
|
(144)
|
(345)
|
(500)
|
89
|
91
|
327
|
579
|
850
|
1 909
|
2 016
|
1 093
|
210
|
(520)
|
(578)
|
(67)
|
327
|
(201)
|
(74)
|
78
|
|
| Net Change in Cash |
4 100
N/A
|
(3 946)
N/A
|
(9 026)
-129%
|
8 779
N/A
|
2 435
-72%
|
(10 458)
N/A
|
(11 265)
-8%
|
(5 694)
+49%
|
(6 673)
-17%
|
3 456
N/A
|
5 660
+64%
|
1 512
-73%
|
7 300
+383%
|
871
-88%
|
(233)
N/A
|
107
N/A
|
(6 136)
N/A
|
(503)
+92%
|
(1 796)
-257%
|
4 430
N/A
|
1 998
-55%
|
2 537
+27%
|
2 214
-13%
|
(3 501)
N/A
|
2 413
N/A
|
3 492
+45%
|
2 118
-39%
|
3 018
+42%
|
(1 638)
N/A
|
(6 548)
-300%
|
(4 043)
+38%
|
(4 873)
-21%
|
(3 774)
+23%
|
2 910
N/A
|
2 679
-8%
|
(5 234)
N/A
|
(1 373)
+74%
|
(5 964)
-334%
|
(2 676)
+55%
|
322
N/A
|
(418)
N/A
|
(1 963)
-370%
|
(826)
+58%
|
1 707
N/A
|
5 490
+222%
|
10 984
+100%
|
12 003
+9%
|
13 337
+11%
|
10 366
-22%
|
6 099
-41%
|
4 858
-20%
|
7 845
+61%
|
(3 646)
N/A
|
(4 434)
-22%
|
(7 850)
-77%
|
(12 565)
-60%
|
(6 940)
+45%
|
(371)
+95%
|
(1 435)
-287%
|
1 331
N/A
|
3 220
+142%
|
2 628
-18%
|
(2 385)
N/A
|
(4 611)
-93%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6 775)
N/A
|
7 227
N/A
|
(9 679)
N/A
|
1 267
N/A
|
(3 866)
N/A
|
(4 492)
-16%
|
(2 785)
+38%
|
(262)
+91%
|
(3 758)
-1 334%
|
1 991
N/A
|
158
-92%
|
103
-35%
|
2 895
+2 711%
|
(968)
N/A
|
(1 350)
-39%
|
(1 616)
-20%
|
(6 948)
-330%
|
(1 099)
+84%
|
1 853
N/A
|
3 315
+79%
|
2 091
-37%
|
3 487
+67%
|
(1 455)
N/A
|
(3 350)
-130%
|
(3 235)
+3%
|
459
N/A
|
2 696
+487%
|
4 250
+58%
|
4 990
+17%
|
(1 081)
N/A
|
1 029
N/A
|
(3 581)
N/A
|
(677)
+81%
|
(236)
+65%
|
1 043
N/A
|
(1 539)
N/A
|
1 304
N/A
|
2 690
+106%
|
2 015
-25%
|
5 225
+159%
|
2 493
-52%
|
(2 498)
N/A
|
(358)
+86%
|
(237)
+34%
|
4 078
N/A
|
4 956
+22%
|
3 173
-36%
|
4 401
+39%
|
1 919
-56%
|
2 417
+26%
|
3 344
+38%
|
6 025
+80%
|
(6 734)
N/A
|
(7 284)
-8%
|
(10 293)
-41%
|
(8 269)
+20%
|
(2 887)
+65%
|
1 162
N/A
|
1 693
+46%
|
(927)
N/A
|
2 952
N/A
|
3 213
+9%
|
519
-84%
|
(183)
N/A
|
|