Meiho Enterprise Co Ltd
TSE:8927
Cash Flow Statement
Cash Flow Statement
Meiho Enterprise Co Ltd
| Apr-2006 | Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-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 | Jul-2024 | Jan-2025 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
(487)
|
(546)
|
(8 667)
|
(220)
|
8 248
|
(1 368)
|
(1 340)
|
(1 578)
|
(2 032)
|
(2 730)
|
(2 702)
|
1 775
|
2 316
|
479
|
185
|
212
|
188
|
261
|
25
|
409
|
809
|
536
|
1 570
|
2 625
|
1 290
|
291
|
492
|
285
|
341
|
962
|
791
|
929
|
871
|
986
|
2 230
|
1 896
|
1 423
|
2 760
|
|
| Depreciation & Amortization |
(36)
|
(13)
|
11
|
(3)
|
(7)
|
39
|
39
|
49
|
39
|
38
|
31
|
22
|
16
|
11
|
9
|
8
|
7
|
5
|
4
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
9
|
13
|
13
|
13
|
12
|
15
|
27
|
43
|
54
|
64
|
73
|
75
|
|
| Other Non-Cash Items |
693
|
(271)
|
295
|
(104)
|
(607)
|
599
|
541
|
576
|
555
|
1 015
|
1 125
|
(1 761)
|
(2 069)
|
(41)
|
(3)
|
0
|
66
|
68
|
55
|
89
|
84
|
91
|
109
|
107
|
89
|
87
|
101
|
83
|
62
|
86
|
80
|
124
|
159
|
254
|
320
|
481
|
505
|
546
|
|
| Cash Taxes Paid |
663
|
(1 118)
|
(1 118)
|
(159)
|
(513)
|
(138)
|
(118)
|
(318)
|
51
|
(161)
|
20
|
54
|
4
|
(45)
|
9
|
13
|
13
|
15
|
15
|
15
|
52
|
62
|
15
|
10
|
277
|
277
|
21
|
21
|
29
|
31
|
47
|
48
|
293
|
416
|
328
|
337
|
638
|
821
|
|
| Cash Interest Paid |
96
|
(85)
|
381
|
(251)
|
(488)
|
525
|
457
|
542
|
354
|
256
|
109
|
147
|
151
|
49
|
43
|
52
|
65
|
71
|
68
|
79
|
95
|
103
|
102
|
116
|
141
|
155
|
144
|
123
|
118
|
119
|
138
|
169
|
215
|
273
|
323
|
370
|
450
|
545
|
|
| Change in Working Capital |
(4 465)
|
31 783
|
54 757
|
(16 241)
|
(35 436)
|
6 958
|
10 975
|
15 544
|
11 735
|
11 366
|
1 215
|
(440)
|
2 201
|
1 389
|
(430)
|
238
|
(967)
|
(499)
|
(1 300)
|
(912)
|
(1 248)
|
(2 099)
|
(915)
|
(441)
|
(2 765)
|
(1 922)
|
2 004
|
718
|
(432)
|
393
|
(2 081)
|
(2 956)
|
(6 406)
|
(6 953)
|
(2 946)
|
(6 996)
|
(6 852)
|
(487)
|
|
| Cash from Operating Activities |
(4 293)
N/A
|
30 952
N/A
|
46 396
+50%
|
(16 568)
N/A
|
(27 803)
-68%
|
6 227
N/A
|
10 214
+64%
|
14 590
+43%
|
10 296
-29%
|
9 690
-6%
|
(330)
N/A
|
(403)
-22%
|
2 465
N/A
|
1 838
-25%
|
(238)
N/A
|
458
N/A
|
(707)
N/A
|
(165)
+77%
|
(1 215)
-638%
|
(409)
+66%
|
(349)
+15%
|
(1 468)
-321%
|
766
N/A
|
2 296
+200%
|
(1 381)
N/A
|
(1 539)
-11%
|
2 607
N/A
|
1 099
-58%
|
(16)
N/A
|
1 454
N/A
|
(1 198)
N/A
|
(1 888)
-58%
|
(5 350)
-183%
|
(5 670)
-6%
|
(342)
+94%
|
(4 556)
-1 233%
|
(4 851)
-6%
|
2 894
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
3 229
|
213
|
183
|
29
|
36
|
(29)
|
(28)
|
(31)
|
(8)
|
(7)
|
(5)
|
(1)
|
(9)
|
(12)
|
(3)
|
0
|
0
|
0
|
(2)
|
(521)
|
(522)
|
(4)
|
(6)
|
(5)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(68)
|
(83)
|
(23)
|
(24)
|
(66)
|
(87)
|
(62)
|
|
| Other Items |
(5 150)
|
(160)
|
118
|
(429)
|
(608)
|
123
|
123
|
154
|
55
|
37
|
177
|
169
|
458
|
385
|
(37)
|
20
|
5
|
1
|
65
|
88
|
11
|
9
|
(470)
|
(1 949)
|
(1 109)
|
372
|
(2)
|
0
|
42
|
146
|
832
|
736
|
197
|
268
|
272
|
541
|
245
|
349
|
|
| Cash from Investing Activities |
(1 921)
N/A
|
53
N/A
|
301
+468%
|
(400)
N/A
|
(572)
-43%
|
94
N/A
|
95
+1%
|
123
+29%
|
47
-62%
|
31
-34%
|
174
+461%
|
168
-3%
|
448
+167%
|
374
-17%
|
(39)
N/A
|
20
N/A
|
5
-75%
|
1
-82%
|
63
+6 740%
|
(433)
N/A
|
(512)
-18%
|
5
N/A
|
(475)
N/A
|
(1 954)
-311%
|
(1 109)
+43%
|
372
N/A
|
(2)
N/A
|
(1)
+44%
|
41
N/A
|
145
+257%
|
831
+473%
|
668
-20%
|
115
-83%
|
245
+113%
|
247
+1%
|
475
+92%
|
158
-67%
|
287
+82%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1 704
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
594
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
(467)
|
(467)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 022
|
1 022
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5 454
|
(27 367)
|
(45 863)
|
13 499
|
28 292
|
(6 475)
|
(9 984)
|
(14 322)
|
(10 695)
|
(10 173)
|
(231)
|
(420)
|
(3 081)
|
(2 128)
|
137
|
(311)
|
694
|
542
|
1 325
|
960
|
1 602
|
1 968
|
397
|
173
|
2 132
|
1 400
|
(2 228)
|
(318)
|
173
|
(374)
|
1 887
|
1 538
|
3 694
|
4 531
|
1 711
|
3 995
|
3 391
|
(988)
|
|
| Cash Paid for Dividends |
(60)
|
63
|
54
|
87
|
95
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(189)
|
(189)
|
(118)
|
(118)
|
(118)
|
(118)
|
(189)
|
(189)
|
(189)
|
(189)
|
(265)
|
(402)
|
(329)
|
(352)
|
|
| Other |
0
|
(2 652)
|
(78)
|
3 119
|
9
|
(202)
|
25
|
25
|
561
|
667
|
(21)
|
47
|
41
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(11)
|
(9)
|
(0)
|
(0)
|
3
|
0
|
(5)
|
|
| Cash from Financing Activities |
7 099
N/A
|
(31 694)
N/A
|
(47 625)
-50%
|
16 705
N/A
|
28 396
+70%
|
(6 677)
N/A
|
(9 959)
-49%
|
(14 297)
-44%
|
(10 133)
+29%
|
(9 506)
+6%
|
(251)
+97%
|
221
N/A
|
(2 447)
N/A
|
(2 128)
+13%
|
137
N/A
|
(311)
N/A
|
694
N/A
|
542
-22%
|
1 318
+143%
|
953
-28%
|
1 600
+68%
|
1 966
+23%
|
(70)
N/A
|
(295)
-321%
|
1 940
N/A
|
1 209
-38%
|
(2 348)
N/A
|
(439)
+81%
|
53
N/A
|
(494)
N/A
|
1 696
N/A
|
1 338
-21%
|
4 518
+238%
|
5 363
+19%
|
1 445
-73%
|
3 596
+149%
|
3 066
-15%
|
(1 345)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
885
N/A
|
(689)
N/A
|
(928)
-35%
|
(263)
+72%
|
21
N/A
|
(356)
N/A
|
350
N/A
|
416
+19%
|
210
-50%
|
215
+2%
|
(407)
N/A
|
(14)
+97%
|
466
N/A
|
84
-82%
|
(140)
N/A
|
167
N/A
|
(8)
N/A
|
378
N/A
|
166
-56%
|
112
-33%
|
739
+561%
|
503
-32%
|
221
-56%
|
48
-78%
|
(550)
N/A
|
42
N/A
|
257
+519%
|
660
+157%
|
77
-88%
|
1 105
+1 327%
|
1 328
+20%
|
118
-91%
|
(717)
N/A
|
(63)
+91%
|
1 350
N/A
|
(485)
N/A
|
(1 627)
-236%
|
1 836
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 064)
N/A
|
31 165
N/A
|
46 579
+49%
|
(16 539)
N/A
|
(27 767)
-68%
|
6 198
N/A
|
10 186
+64%
|
14 559
+43%
|
10 288
-29%
|
9 683
-6%
|
(335)
N/A
|
(404)
-21%
|
2 456
N/A
|
1 826
-26%
|
(241)
N/A
|
458
N/A
|
(707)
N/A
|
(165)
+77%
|
(1 217)
-640%
|
(929)
+24%
|
(871)
+6%
|
(1 472)
-69%
|
760
N/A
|
2 291
+201%
|
(1 381)
N/A
|
(1 539)
-11%
|
2 607
N/A
|
1 098
-58%
|
(16)
N/A
|
1 453
N/A
|
(1 198)
N/A
|
(1 956)
-63%
|
(5 433)
-178%
|
(5 694)
-5%
|
(366)
+94%
|
(4 621)
-1 162%
|
(4 937)
-7%
|
2 832
N/A
|
|