EM Systems Co Ltd
TSE:4820

Watchlist Manager
EM Systems Co Ltd Logo
EM Systems Co Ltd
TSE:4820
Watchlist
Price: 777 JPY -1.27% Market Closed
Market Cap: 54.5B JPY
Have any thoughts about
EM Systems Co Ltd?
Write Note

Cash Flow Statement

Cash Flow Statement
EM Systems Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: JPY
Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Operating Cash Flow
Net Income
334
(164)
(391)
(790)
(1 974)
218
582
263
1 216
1 425
1 832
880
980
1 255
1 765
2 018
2 266
1 921
1 637
2 213
2 449
2 721
3 171
3 536
3 593
3 564
3 030
2 550
2 131
2 017
1 520
2 541
2 599
3 181
2 789
2 430
2 750
2 998
Depreciation & Amortization
21
(24)
(60)
160
501
48
143
(25)
190
(138)
68
792
749
726
734
741
749
740
732
729
889
878
668
625
596
557
544
569
629
781
683
1 186
973
932
970
1 075
1 458
1 699
Other Non-Cash Items
12
(36)
3
11
(291)
(133)
(134)
89
(941)
(869)
(925)
(482)
(354)
(400)
(580)
(715)
(1 179)
(1 223)
(718)
(892)
(924)
(686)
(819)
(792)
(678)
(692)
(509)
(648)
(811)
(711)
(658)
(1 270)
(894)
(743)
(686)
(388)
(599)
(713)
Cash Taxes Paid
510
9
134
(440)
(605)
(123)
(660)
55
52
295
295
479
715
518
530
778
900
902
964
610
458
976
1 200
1 020
1 006
1 209
1 323
1 096
1 030
674
530
613
421
846
947
960
1 052
716
Cash Interest Paid
(10)
3
10
(3)
28
25
37
(1)
17
(19)
(4)
61
52
41
39
37
33
31
31
29
25
21
17
12
5
2
1
1
0
(1)
0
0
0
4
4
4
7
8
Change in Working Capital
(578)
349
682
1 719
1 622
(1 505)
(1 357)
(107)
(370)
(183)
(328)
(855)
(633)
(781)
(1 053)
(828)
(548)
(185)
(144)
(561)
(296)
(709)
(940)
(1 195)
(1 173)
(789)
(1 218)
(324)
350
(460)
(1 102)
(1 456)
(1 168)
(1 161)
(601)
(1 530)
(2 024)
(885)
Cash from Operating Activities
(212)
N/A
125
N/A
234
+88%
1 101
+370%
(143)
N/A
(1 373)
-861%
(766)
+44%
220
N/A
94
-57%
235
+150%
646
+175%
336
-48%
743
+121%
799
+8%
866
+8%
1 217
+41%
1 288
+6%
1 254
-3%
1 507
+20%
1 489
-1%
2 118
+42%
2 204
+4%
2 080
-6%
2 174
+5%
2 338
+8%
2 640
+13%
1 847
-30%
2 147
+16%
2 299
+7%
1 627
-29%
443
-73%
1 001
+126%
1 510
+51%
2 209
+46%
2 472
+12%
1 587
-36%
1 585
0%
3 099
+96%
Investing Cash Flow
Capital Expenditures
(1 017)
8
(1 619)
(513)
1 697
518
771
45
16
233
204
(121)
(144)
(380)
(657)
(690)
(559)
(390)
(212)
(107)
(195)
(323)
(323)
(343)
(315)
(416)
(1 224)
(1 381)
(1 116)
(1 347)
(848)
(1 137)
(595)
(489)
(457)
(717)
(756)
(772)
Other Items
97
0
(95)
155
696
(21)
(161)
29
1 411
993
1 169
476
740
863
802
381
441
694
637
600
792
963
900
911
631
619
330
334
773
640
701
159
51
481
(120)
(1 733)
(1 282)
917
Cash from Investing Activities
(921)
N/A
8
N/A
(1 714)
N/A
(358)
+79%
2 393
N/A
497
-79%
610
+23%
75
-88%
1 428
+1 816%
1 226
-14%
1 374
+12%
355
-74%
597
+68%
484
-19%
145
-70%
(309)
N/A
(118)
+62%
304
N/A
425
+40%
493
+16%
597
+21%
640
+7%
577
-10%
568
-2%
316
-44%
203
-36%
(894)
N/A
(1 047)
-17%
(343)
+67%
(707)
-106%
(147)
+79%
(978)
-565%
(544)
+44%
(8)
+99%
(577)
-7 113%
(2 450)
-325%
(2 038)
+17%
145
N/A
Financing Cash Flow
Net Issuance of Common Stock
13
1
(5)
5
(2)
(6)
(6)
0
0
(29)
(128)
(125)
(98)
(94)
1
49
576
524
1 130
1 057
20
181
170
182
100
(392)
(707)
(305)
153
(212)
(352)
(352)
0
(344)
(499)
0
0
(427)
Net Issuance of Debt
531
25
1 391
75
(1 725)
410
472
(795)
(1 945)
(2 143)
(2 281)
(151)
(651)
(1 854)
(832)
416
(295)
(852)
(797)
(859)
(896)
(802)
(850)
(1 664)
(1 497)
(644)
(565)
(330)
(151)
(118)
(57)
(73)
(24)
(44)
(38)
(97)
2 055
1 468
Cash Paid for Dividends
(70)
(64)
(64)
(0)
(0)
79
79
0
0
0
0
(140)
(140)
(161)
(238)
(231)
(232)
(294)
(336)
(380)
(399)
(409)
(411)
(546)
(636)
(656)
(708)
(669)
(668)
(708)
(707)
(1 135)
(714)
(782)
(781)
(850)
(1 060)
(989)
Other
2
1
2
0
0
(1)
(6)
(2)
(5)
(2)
(5)
(11)
(10)
12
11
(9)
(8)
(4)
0
(3)
(2)
0
0
22
0
(2)
(2)
(1)
(2)
(2)
29
73
45
0
(1)
(2)
(2)
(320)
Cash from Financing Activities
476
N/A
(37)
N/A
1 324
N/A
79
-94%
(1 728)
N/A
483
N/A
540
+12%
(797)
N/A
(1 949)
-145%
(2 173)
-11%
(2 414)
-11%
(426)
+82%
(899)
-111%
(2 098)
-133%
(1 058)
+50%
225
N/A
41
-82%
(627)
N/A
(3)
+100%
(185)
-6 067%
(1 277)
-590%
(1 029)
+19%
(1 091)
-6%
(2 006)
-84%
(2 033)
-1%
(1 716)
+16%
(1 982)
-16%
(1 305)
+34%
(668)
+49%
(1 040)
-56%
(1 087)
-5%
(1 487)
-37%
(693)
+53%
(1 169)
-69%
(1 319)
-13%
(1 104)
+16%
993
N/A
(268)
N/A
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
(2)
(6)
(7)
(4)
(1)
2
14
34
34
(2)
13
30
(11)
(46)
(19)
9
5
2
(13)
(12)
(4)
(4)
4
23
35
59
15
(6)
20
67
Net Change in Cash
(657)
N/A
96
N/A
(156)
N/A
823
N/A
523
-36%
(393)
N/A
384
N/A
(502)
N/A
(430)
+14%
(718)
-67%
(402)
+44%
261
N/A
439
+68%
(814)
N/A
(33)
+96%
1 167
N/A
1 245
+7%
930
-25%
1 942
+109%
1 827
-6%
1 427
-22%
1 769
+24%
1 547
-13%
745
-52%
626
-16%
1 129
+80%
(1 042)
N/A
(217)
+79%
1 284
N/A
(124)
N/A
(787)
-535%
(1 441)
-83%
308
N/A
1 091
+254%
591
-46%
(1 973)
N/A
560
N/A
3 043
+443%
Free Cash Flow
Free Cash Flow
(1 229)
N/A
133
N/A
(1 385)
N/A
589
N/A
1 554
+164%
(855)
N/A
5
N/A
265
+5 670%
110
-59%
468
+325%
850
+82%
215
-75%
599
+179%
419
-30%
209
-50%
527
+152%
729
+38%
864
+19%
1 295
+50%
1 382
+7%
1 923
+39%
1 881
-2%
1 757
-7%
1 831
+4%
2 023
+10%
2 224
+10%
623
-72%
766
+23%
1 183
+54%
280
-76%
(405)
N/A
(136)
+66%
915
N/A
1 720
+88%
2 015
+17%
870
-57%
829
-5%
2 327
+181%

See Also

Discover More