KK Seiyoken
TSE:9734
Cash Flow Statement
Cash Flow Statement
KK Seiyoken
Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Net Income |
(9)
|
(26)
|
(90)
|
(16)
|
(166)
|
(242)
|
(273)
|
(274)
|
(152)
|
(110)
|
(107)
|
12
|
(9)
|
(68)
|
(140)
|
(183)
|
442
|
597
|
66
|
(15)
|
40
|
107
|
102
|
137
|
139
|
85
|
(581)
|
(913)
|
(719)
|
(475)
|
(297)
|
(308)
|
|
Depreciation & Amortization |
(10)
|
(1)
|
9
|
2
|
(10)
|
24
|
127
|
157
|
122
|
120
|
117
|
122
|
128
|
123
|
114
|
104
|
98
|
86
|
75
|
70
|
70
|
71
|
69
|
63
|
58
|
54
|
51
|
47
|
44
|
43
|
43
|
44
|
|
Other Non-Cash Items |
11
|
(24)
|
8
|
25
|
43
|
29
|
(190)
|
(243)
|
(240)
|
(225)
|
(5)
|
(12)
|
16
|
20
|
32
|
3
|
(577)
|
(562)
|
(13)
|
(16)
|
(77)
|
(85)
|
(17)
|
(3)
|
32
|
(0)
|
(15)
|
(220)
|
(349)
|
(441)
|
(336)
|
(12)
|
|
Cash Taxes Paid |
3
|
(2)
|
(4)
|
(2)
|
0
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
1
|
50
|
76
|
39
|
14
|
(29)
|
(29)
|
17
|
25
|
16
|
17
|
(2)
|
(11)
|
1
|
1
|
|
Cash Interest Paid |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(22)
|
54
|
(19)
|
(54)
|
(30)
|
(54)
|
76
|
(14)
|
(10)
|
9
|
4
|
28
|
14
|
(27)
|
(18)
|
49
|
49
|
25
|
(36)
|
(105)
|
(50)
|
22
|
2 432
|
2 388
|
(85)
|
(83)
|
(197)
|
(35)
|
382
|
523
|
304
|
24
|
|
Cash from Operating Activities |
(29)
N/A
|
3
N/A
|
(92)
N/A
|
(43)
+53%
|
(163)
-280%
|
(244)
-50%
|
(259)
-6%
|
(374)
-44%
|
(280)
+25%
|
(206)
+27%
|
9
N/A
|
149
+1 579%
|
149
0%
|
48
-68%
|
(13)
N/A
|
(28)
-112%
|
12
N/A
|
146
+1 095%
|
92
-37%
|
(66)
N/A
|
(17)
+74%
|
115
N/A
|
2 585
+2 141%
|
2 584
0%
|
145
-94%
|
57
-61%
|
(742)
N/A
|
(1 121)
-51%
|
(642)
+43%
|
(351)
+45%
|
(286)
+18%
|
(252)
+12%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
15
|
(44)
|
(169)
|
48
|
189
|
188
|
(16)
|
(101)
|
(95)
|
(95)
|
(39)
|
(147)
|
(122)
|
(33)
|
(46)
|
(48)
|
(37)
|
(23)
|
(22)
|
(33)
|
(47)
|
(33)
|
(14)
|
(8)
|
(12)
|
(12)
|
(14)
|
(12)
|
(3)
|
(14)
|
(25)
|
(26)
|
|
Other Items |
450
|
39
|
(111)
|
(60)
|
(140)
|
(52)
|
107
|
207
|
197
|
186
|
189
|
66
|
(45)
|
(27)
|
(13)
|
(3)
|
32
|
33
|
(14)
|
70
|
105
|
19
|
(2 449)
|
(2 444)
|
(112)
|
(102)
|
398
|
859
|
719
|
434
|
473
|
596
|
|
Cash from Investing Activities |
465
N/A
|
(5)
N/A
|
(280)
-5 620%
|
(12)
+96%
|
49
N/A
|
136
+175%
|
91
-33%
|
106
+17%
|
102
-4%
|
92
-10%
|
150
+64%
|
(81)
N/A
|
(167)
-107%
|
(60)
+64%
|
(59)
+2%
|
(51)
+13%
|
(5)
+90%
|
10
N/A
|
(36)
N/A
|
37
N/A
|
58
+57%
|
(14)
N/A
|
(2 463)
-17 205%
|
(2 452)
+0%
|
(124)
+95%
|
(114)
+8%
|
384
N/A
|
847
+120%
|
715
-16%
|
420
-41%
|
449
+7%
|
570
+27%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(450)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
|
Cash Paid for Dividends |
13
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(26)
|
(13)
|
(13)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(21)
|
(21)
|
(13)
|
(13)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
(3)
|
|
Cash from Financing Activities |
(437)
N/A
|
0
N/A
|
450
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(13)
N/A
|
(26)
-97%
|
(14)
+48%
|
(14)
-2%
|
(9)
+34%
|
(10)
-12%
|
(12)
-16%
|
(12)
-3%
|
(13)
-5%
|
(14)
-7%
|
(15)
-10%
|
(15)
+2%
|
(14)
+7%
|
(14)
+0%
|
(14)
-3%
|
(13)
+5%
|
(12)
+11%
|
(12)
+3%
|
(24)
-106%
|
(23)
+3%
|
(15)
+36%
|
(14)
+3%
|
(2)
+89%
|
(2)
-32%
|
(3)
-29%
|
(3)
-26%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Net Change in Cash |
(2)
N/A
|
(2)
-24%
|
78
N/A
|
(55)
N/A
|
(114)
-106%
|
(108)
+5%
|
(182)
-69%
|
(294)
-62%
|
(192)
+35%
|
(128)
+33%
|
150
N/A
|
58
-61%
|
(30)
N/A
|
(24)
+19%
|
(84)
-248%
|
(92)
-9%
|
(8)
+91%
|
141
N/A
|
43
-70%
|
(42)
N/A
|
27
N/A
|
88
+222%
|
111
+26%
|
120
+8%
|
(3)
N/A
|
(80)
-2 874%
|
(373)
-366%
|
(289)
+23%
|
72
N/A
|
67
-7%
|
160
+137%
|
315
+97%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
(14)
N/A
|
(41)
-185%
|
(261)
-540%
|
5
N/A
|
26
+428%
|
(56)
N/A
|
(275)
-395%
|
(475)
-72%
|
(375)
+21%
|
(300)
+20%
|
(30)
+90%
|
3
N/A
|
27
+831%
|
15
-45%
|
(59)
N/A
|
(76)
-29%
|
(25)
+67%
|
123
N/A
|
70
-43%
|
(99)
N/A
|
(64)
+35%
|
83
N/A
|
2 572
+3 017%
|
2 576
+0%
|
132
-95%
|
44
-66%
|
(756)
N/A
|
(1 133)
-50%
|
(645)
+43%
|
(364)
+44%
|
(311)
+15%
|
(278)
+11%
|