Oyo Corp
TSE:9755
Cash Flow Statement
Cash Flow Statement
Oyo Corp
Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Income |
856
|
438
|
4
|
(1 932)
|
(3 381)
|
759
|
1 209
|
1 672
|
485
|
690
|
1 568
|
1 755
|
9 050
|
9 154
|
3 439
|
4 075
|
5 388
|
4 796
|
3 189
|
2 677
|
546
|
1 979
|
2 410
|
1 242
|
1 615
|
1 878
|
2 029
|
3 142
|
3 784
|
2 828
|
3 358
|
4 161
|
2 922
|
3 227
|
3 919
|
4 163
|
|
Depreciation & Amortization |
(19)
|
(4)
|
19
|
20
|
59
|
16
|
38
|
367
|
900
|
1 120
|
886
|
953
|
869
|
937
|
894
|
1 072
|
985
|
1 245
|
1 312
|
1 560
|
1 310
|
1 593
|
1 151
|
1 474
|
1 199
|
1 184
|
1 080
|
1 213
|
1 189
|
1 317
|
1 136
|
1 134
|
1 175
|
1 295
|
1 358
|
1 661
|
|
Other Non-Cash Items |
85
|
99
|
(84)
|
(105)
|
53
|
(172)
|
(422)
|
(719)
|
(610)
|
(724)
|
(569)
|
(672)
|
(6 402)
|
(6 321)
|
(318)
|
(21)
|
(275)
|
(90)
|
(177)
|
(319)
|
831
|
(162)
|
(207)
|
(248)
|
(241)
|
(295)
|
(334)
|
(421)
|
(269)
|
134
|
208
|
(52)
|
(262)
|
(411)
|
(1 084)
|
(1 168)
|
|
Cash Taxes Paid |
(669)
|
(315)
|
(209)
|
(109)
|
(441)
|
(59)
|
(122)
|
7
|
347
|
352
|
472
|
386
|
582
|
4 508
|
4 567
|
257
|
938
|
1 257
|
1 201
|
1 579
|
873
|
680
|
934
|
1 055
|
609
|
272
|
302
|
502
|
1 094
|
1 246
|
1 094
|
1 204
|
1 143
|
1 286
|
1 383
|
1 247
|
|
Cash Interest Paid |
(2)
|
(1)
|
1
|
0
|
1
|
1
|
2
|
1
|
9
|
10
|
8
|
8
|
8
|
4
|
2
|
5
|
6
|
9
|
12
|
9
|
10
|
8
|
4
|
5
|
5
|
4
|
3
|
7
|
11
|
11
|
10
|
9
|
13
|
17
|
27
|
41
|
|
Change in Working Capital |
(904)
|
3 628
|
2 870
|
(2 032)
|
(1 381)
|
(89)
|
405
|
(3 070)
|
1 322
|
3 816
|
(1 309)
|
(2 177)
|
(1 837)
|
(3 953)
|
(4 167)
|
(3 716)
|
(1 889)
|
(1 781)
|
(458)
|
(1 871)
|
780
|
(4 732)
|
(5 300)
|
1 459
|
1 109
|
(615)
|
(162)
|
(1 420)
|
499
|
644
|
(1 629)
|
(2 935)
|
(3 001)
|
(8 248)
|
(7 563)
|
(3 785)
|
|
Cash from Operating Activities |
18
N/A
|
4 161
+23 017%
|
2 809
-32%
|
(4 049)
N/A
|
(4 650)
-15%
|
514
N/A
|
1 230
+139%
|
(1 750)
N/A
|
2 187
N/A
|
4 992
+128%
|
666
-87%
|
(141)
N/A
|
1 758
N/A
|
(183)
N/A
|
(107)
+42%
|
1 410
N/A
|
4 350
+209%
|
4 170
-4%
|
4 093
-2%
|
2 047
-50%
|
3 705
+81%
|
(1 322)
N/A
|
(1 659)
-25%
|
3 927
N/A
|
3 920
0%
|
2 152
-45%
|
2 690
+25%
|
2 514
-7%
|
5 257
+109%
|
4 923
-6%
|
3 198
-35%
|
2 308
-28%
|
850
-63%
|
(4 137)
N/A
|
(3 349)
+19%
|
871
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
55
|
(26)
|
(178)
|
(247)
|
(128)
|
223
|
169
|
58
|
(528)
|
(649)
|
(394)
|
(510)
|
(606)
|
(601)
|
(577)
|
(576)
|
(977)
|
(1 692)
|
(1 962)
|
(1 724)
|
(1 179)
|
(782)
|
(1 208)
|
(1 071)
|
(719)
|
(1 057)
|
(1 289)
|
(1 151)
|
(1 007)
|
(893)
|
(831)
|
(1 101)
|
(1 439)
|
(1 631)
|
(1 813)
|
(1 690)
|
|
Other Items |
2 348
|
(67)
|
(360)
|
1 597
|
(973)
|
(419)
|
972
|
531
|
(1 076)
|
(1 036)
|
(364)
|
(96)
|
3 976
|
5 460
|
2 907
|
519
|
(1 406)
|
(64)
|
6 345
|
5 770
|
(4 610)
|
(3 275)
|
1 388
|
631
|
523
|
380
|
325
|
527
|
811
|
878
|
716
|
213
|
674
|
611
|
1 827
|
2 288
|
|
Cash from Investing Activities |
2 403
N/A
|
(93)
N/A
|
(538)
-478%
|
1 350
N/A
|
(1 101)
N/A
|
(196)
+82%
|
1 141
N/A
|
589
-48%
|
(1 604)
N/A
|
(1 685)
-5%
|
(758)
+55%
|
(606)
+20%
|
3 370
N/A
|
4 859
+44%
|
2 330
-52%
|
(57)
N/A
|
(2 383)
-4 081%
|
(1 756)
+26%
|
4 383
N/A
|
4 046
-8%
|
(5 789)
N/A
|
(4 057)
+30%
|
180
N/A
|
(440)
N/A
|
(196)
+55%
|
(677)
-245%
|
(964)
-42%
|
(624)
+35%
|
(196)
+69%
|
(15)
+92%
|
(115)
-667%
|
(888)
-672%
|
(765)
+14%
|
(1 020)
-33%
|
14
N/A
|
598
+4 171%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(267)
|
(413)
|
(114)
|
376
|
391
|
(49)
|
(250)
|
(524)
|
(578)
|
(582)
|
(278)
|
(4)
|
0
|
0
|
(5)
|
(7)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 410)
|
(1 410)
|
0
|
1
|
1
|
6
|
(1 194)
|
(1 604)
|
(951)
|
(2 202)
|
(1 995)
|
(313)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
499
|
(6)
|
85
|
(124)
|
(184)
|
(790)
|
(824)
|
(135)
|
(198)
|
(237)
|
(250)
|
(161)
|
(286)
|
(286)
|
(481)
|
0
|
(111)
|
0
|
(143)
|
0
|
(105)
|
0
|
(101)
|
0
|
(10)
|
43
|
(119)
|
(120)
|
(52)
|
0
|
(305)
|
(58)
|
3 537
|
|
Cash Paid for Dividends |
(141)
|
77
|
47
|
40
|
44
|
3
|
1
|
1
|
(342)
|
(342)
|
(338)
|
(338)
|
(338)
|
(338)
|
(405)
|
(480)
|
(568)
|
(652)
|
(709)
|
(763)
|
(763)
|
(763)
|
(763)
|
(1 036)
|
(1 036)
|
(752)
|
(741)
|
(740)
|
(793)
|
(846)
|
(846)
|
(838)
|
(1 186)
|
(1 382)
|
(1 202)
|
(1 203)
|
|
Other |
(56)
|
3
|
(50)
|
8
|
27
|
(7)
|
(14)
|
12
|
(3)
|
(14)
|
(8)
|
(1)
|
(33)
|
(4)
|
(120)
|
(2)
|
(42)
|
(2)
|
(343)
|
(28)
|
451
|
(22)
|
(24)
|
(22)
|
(119)
|
(118)
|
(9)
|
(7)
|
(12)
|
(20)
|
(18)
|
(10)
|
6
|
(18)
|
(108)
|
(60)
|
|
Cash from Financing Activities |
(464)
N/A
|
(333)
+28%
|
(117)
+65%
|
923
N/A
|
456
-51%
|
32
-93%
|
(387)
N/A
|
(695)
-80%
|
(1 713)
-146%
|
(1 762)
-3%
|
(759)
+57%
|
(541)
+29%
|
(608)
-12%
|
(592)
+3%
|
(691)
-17%
|
(775)
-12%
|
(899)
-16%
|
(1 136)
-26%
|
(1 533)
-35%
|
(902)
+41%
|
(423)
+53%
|
(928)
-119%
|
(930)
0%
|
(1 163)
-25%
|
(2 670)
-130%
|
(2 381)
+11%
|
(851)
+64%
|
(756)
+11%
|
(761)
-1%
|
(979)
-29%
|
(2 178)
-122%
|
(2 504)
-15%
|
(2 235)
+11%
|
(3 907)
-75%
|
(3 363)
+14%
|
1 961
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
67
|
(57)
|
(412)
|
(360)
|
46
|
446
|
181
|
85
|
(247)
|
(224)
|
(166)
|
(174)
|
159
|
0
|
363
|
850
|
342
|
326
|
583
|
297
|
(1 082)
|
(512)
|
242
|
(151)
|
(129)
|
(172)
|
(21)
|
32
|
(19)
|
(210)
|
126
|
399
|
679
|
559
|
218
|
203
|
|
Net Change in Cash |
2 024
N/A
|
3 678
+82%
|
1 742
-53%
|
(2 136)
N/A
|
(5 249)
-146%
|
796
N/A
|
2 165
+172%
|
(1 771)
N/A
|
(1 377)
+22%
|
1 321
N/A
|
(1 017)
N/A
|
(1 462)
-44%
|
4 679
N/A
|
4 084
-13%
|
1 895
-54%
|
1 428
-25%
|
1 410
-1%
|
1 604
+14%
|
7 526
+369%
|
5 488
-27%
|
(3 589)
N/A
|
(6 819)
-90%
|
(2 167)
+68%
|
2 173
N/A
|
925
-57%
|
(1 078)
N/A
|
854
N/A
|
1 166
+37%
|
4 281
+267%
|
3 719
-13%
|
1 031
-72%
|
(685)
N/A
|
(1 471)
-115%
|
(8 505)
-478%
|
(6 480)
+24%
|
3 633
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
73
N/A
|
4 135
+5 564%
|
2 631
-36%
|
(4 296)
N/A
|
(4 778)
-11%
|
737
N/A
|
1 399
+90%
|
(1 692)
N/A
|
1 659
N/A
|
4 343
+162%
|
272
-94%
|
(651)
N/A
|
1 152
N/A
|
(784)
N/A
|
(684)
+13%
|
834
N/A
|
3 373
+304%
|
2 478
-27%
|
2 131
-14%
|
323
-85%
|
2 526
+682%
|
(2 104)
N/A
|
(2 867)
-36%
|
2 856
N/A
|
3 201
+12%
|
1 095
-66%
|
1 401
+28%
|
1 363
-3%
|
4 250
+212%
|
4 030
-5%
|
2 367
-41%
|
1 207
-49%
|
(589)
N/A
|
(5 768)
-879%
|
(5 162)
+11%
|
(819)
+84%
|