Toshin Holdings Co Ltd
TSE:9444
Cash Flow Statement
Cash Flow Statement
Toshin Holdings Co Ltd
Jul-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||
Net Income |
7
|
(595)
|
78
|
511
|
(165)
|
(54)
|
(384)
|
(307)
|
444
|
604
|
622
|
740
|
604
|
597
|
520
|
(72)
|
159
|
472
|
426
|
414
|
262
|
245
|
398
|
208
|
173
|
275
|
462
|
(465)
|
(365)
|
451
|
457
|
563
|
635
|
|
Depreciation & Amortization |
11
|
1
|
(1)
|
4
|
(6)
|
44
|
(9)
|
43
|
191
|
185
|
179
|
150
|
139
|
151
|
153
|
147
|
145
|
160
|
203
|
247
|
257
|
245
|
239
|
243
|
262
|
307
|
347
|
349
|
357
|
376
|
383
|
383
|
386
|
|
Other Non-Cash Items |
(13)
|
234
|
49
|
(212)
|
7
|
83
|
1
|
58
|
147
|
186
|
195
|
68
|
63
|
74
|
8
|
211
|
251
|
97
|
80
|
92
|
240
|
297
|
40
|
82
|
170
|
57
|
93
|
1 120
|
112
|
(790)
|
175
|
69
|
33
|
|
Cash Taxes Paid |
22
|
(74)
|
(115)
|
(159)
|
(30)
|
(30)
|
(67)
|
(67)
|
73
|
99
|
282
|
386
|
284
|
274
|
348
|
393
|
25
|
(154)
|
86
|
136
|
152
|
191
|
163
|
181
|
44
|
(30)
|
58
|
36
|
118
|
93
|
(12)
|
70
|
148
|
|
Cash Interest Paid |
14
|
28
|
1
|
(7)
|
(11)
|
37
|
(3)
|
34
|
167
|
152
|
150
|
151
|
131
|
122
|
121
|
118
|
106
|
106
|
119
|
104
|
93
|
95
|
91
|
88
|
90
|
93
|
91
|
98
|
96
|
94
|
100
|
98
|
94
|
|
Change in Working Capital |
(219)
|
1 370
|
214
|
126
|
133
|
(111)
|
(432)
|
(94)
|
(681)
|
(288)
|
(169)
|
(671)
|
(249)
|
(193)
|
(704)
|
(436)
|
400
|
62
|
(618)
|
(339)
|
173
|
(155)
|
(498)
|
(221)
|
150
|
129
|
296
|
277
|
(346)
|
(249)
|
(429)
|
(720)
|
(1 049)
|
|
Cash from Operating Activities |
(215)
N/A
|
1 010
N/A
|
340
-66%
|
429
+26%
|
(32)
N/A
|
(38)
-18%
|
(824)
-2 097%
|
(301)
+64%
|
101
N/A
|
687
+579%
|
827
+20%
|
287
-65%
|
557
+94%
|
630
+13%
|
(24)
N/A
|
(150)
-526%
|
955
N/A
|
790
-17%
|
91
-88%
|
414
+353%
|
932
+125%
|
631
-32%
|
179
-72%
|
312
+74%
|
755
+142%
|
768
+2%
|
1 198
+56%
|
1 281
+7%
|
(243)
N/A
|
(212)
+13%
|
587
N/A
|
294
-50%
|
5
-98%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||
Capital Expenditures |
69
|
145
|
6
|
114
|
76
|
24
|
35
|
35
|
(63)
|
(128)
|
(124)
|
(78)
|
(41)
|
(514)
|
(1 067)
|
(1 119)
|
(951)
|
(1 329)
|
(1 068)
|
(1 564)
|
(1 863)
|
(536)
|
(828)
|
(1 402)
|
(1 700)
|
(2 728)
|
(1 860)
|
(673)
|
(1 165)
|
(1 422)
|
(850)
|
(314)
|
(2 035)
|
|
Other Items |
1 152
|
1 227
|
58
|
154
|
(17)
|
(69)
|
(173)
|
(238)
|
(100)
|
66
|
(86)
|
400
|
407
|
879
|
976
|
215
|
957
|
864
|
81
|
(62)
|
(224)
|
(320)
|
(252)
|
(223)
|
(116)
|
(116)
|
(113)
|
89
|
165
|
281
|
327
|
577
|
854
|
|
Cash from Investing Activities |
1 220
N/A
|
1 372
+12%
|
64
-95%
|
268
+319%
|
60
-78%
|
(45)
N/A
|
(138)
-204%
|
(203)
-47%
|
(163)
+20%
|
(62)
+62%
|
(209)
-237%
|
322
N/A
|
366
+14%
|
365
0%
|
(91)
N/A
|
(904)
-894%
|
6
N/A
|
(465)
N/A
|
(987)
-112%
|
(1 626)
-65%
|
(2 087)
-28%
|
(856)
+59%
|
(1 079)
-26%
|
(1 625)
-51%
|
(1 816)
-12%
|
(2 843)
-57%
|
(1 973)
+31%
|
(584)
+70%
|
(1 000)
-71%
|
(1 141)
-14%
|
(522)
+54%
|
263
N/A
|
(1 181)
N/A
|
|
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
|
24
|
24
|
0
|
28
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(973)
|
(2 527)
|
(286)
|
(438)
|
281
|
362
|
559
|
514
|
(103)
|
(261)
|
171
|
(653)
|
(1 137)
|
(235)
|
201
|
676
|
(140)
|
174
|
481
|
1 206
|
1 287
|
498
|
1 154
|
1 293
|
1 350
|
2 040
|
1 016
|
(442)
|
831
|
916
|
(305)
|
(214)
|
1 843
|
|
Cash Paid for Dividends |
5
|
7
|
(2)
|
(23)
|
(21)
|
(32)
|
(16)
|
(21)
|
(126)
|
(125)
|
(125)
|
(125)
|
(126)
|
(130)
|
(129)
|
(126)
|
(114)
|
(114)
|
(125)
|
(125)
|
(126)
|
(126)
|
(126)
|
(127)
|
(128)
|
(127)
|
(127)
|
(140)
|
(141)
|
(142)
|
(142)
|
(142)
|
(155)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(969)
N/A
|
(2 476)
-156%
|
(288)
+88%
|
(461)
-60%
|
260
N/A
|
331
+27%
|
542
+64%
|
493
-9%
|
(230)
N/A
|
(389)
-69%
|
43
N/A
|
(778)
N/A
|
(1 263)
-62%
|
(366)
+71%
|
69
N/A
|
549
+692%
|
(255)
N/A
|
60
N/A
|
356
+492%
|
1 081
+204%
|
1 186
+10%
|
395
-67%
|
1 056
+167%
|
1 194
+13%
|
1 222
+2%
|
1 912
+57%
|
889
-54%
|
(551)
N/A
|
721
N/A
|
773
+7%
|
(448)
N/A
|
(357)
+20%
|
1 688
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(1)
|
(6)
|
(10)
|
(8)
|
(8)
|
(3)
|
(0)
|
2
|
11
|
13
|
3
|
6
|
8
|
6
|
(5)
|
(8)
|
1
|
4
|
(1)
|
0
|
1
|
(2)
|
(3)
|
(2)
|
1
|
5
|
10
|
18
|
3
|
0
|
|
Net Change in Cash |
37
N/A
|
(94)
N/A
|
116
N/A
|
234
+102%
|
282
+21%
|
238
-16%
|
(428)
N/A
|
(19)
+96%
|
(294)
-1 489%
|
236
N/A
|
662
+180%
|
(158)
N/A
|
(327)
-107%
|
631
N/A
|
(40)
N/A
|
(497)
-1 141%
|
711
N/A
|
380
-47%
|
(548)
N/A
|
(130)
+76%
|
35
N/A
|
170
+383%
|
155
-8%
|
(118)
N/A
|
158
N/A
|
(166)
N/A
|
111
N/A
|
147
+32%
|
(517)
N/A
|
(570)
-10%
|
(365)
+36%
|
203
N/A
|
512
+152%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||
Free Cash Flow |
(146)
N/A
|
1 155
N/A
|
346
-70%
|
542
+57%
|
44
-92%
|
(14)
N/A
|
(789)
-5 741%
|
(265)
+66%
|
38
N/A
|
559
+1 376%
|
703
+26%
|
209
-70%
|
516
+147%
|
115
-78%
|
(1 091)
N/A
|
(1 269)
-16%
|
4
N/A
|
(539)
N/A
|
(977)
-81%
|
(1 150)
-18%
|
(931)
+19%
|
96
N/A
|
(648)
N/A
|
(1 089)
-68%
|
(945)
+13%
|
(1 960)
-107%
|
(662)
+66%
|
608
N/A
|
(1 408)
N/A
|
(1 634)
-16%
|
(263)
+84%
|
(20)
+92%
|
(2 030)
-10 097%
|