Sanno Co Ltd
TSE:3441
Cash Flow Statement
Cash Flow Statement
Sanno Co Ltd
| Apr-2008 | 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 |
(383)
|
(260)
|
(2 085)
|
22
|
1 389
|
(493)
|
(465)
|
(2 709)
|
(2 615)
|
(2 511)
|
335
|
635
|
36
|
(626)
|
(668)
|
72
|
(854)
|
(1 417)
|
(840)
|
(527)
|
18
|
101
|
11
|
72
|
(272)
|
(589)
|
(138)
|
217
|
761
|
992
|
624
|
363
|
407
|
238
|
271
|
355
|
489
|
813
|
|
| Depreciation & Amortization |
(17)
|
(18)
|
(80)
|
(90)
|
(232)
|
803
|
762
|
923
|
573
|
454
|
261
|
280
|
285
|
284
|
291
|
294
|
291
|
210
|
141
|
141
|
142
|
163
|
202
|
254
|
279
|
261
|
270
|
356
|
452
|
491
|
460
|
477
|
510
|
511
|
495
|
462
|
450
|
453
|
|
| Other Non-Cash Items |
87
|
(280)
|
287
|
239
|
(506)
|
(8)
|
(197)
|
1 744
|
1 781
|
1 932
|
(202)
|
(261)
|
82
|
141
|
60
|
(315)
|
584
|
874
|
96
|
103
|
(20)
|
(86)
|
28
|
27
|
202
|
220
|
(92)
|
(81)
|
(650)
|
(682)
|
(16)
|
(25)
|
31
|
64
|
41
|
13
|
14
|
4
|
|
| Cash Taxes Paid |
(49)
|
15
|
(83)
|
(21)
|
38
|
22
|
(5)
|
33
|
19
|
25
|
16
|
38
|
42
|
28
|
29
|
17
|
25
|
38
|
25
|
25
|
31
|
33
|
30
|
26
|
30
|
35
|
24
|
19
|
44
|
63
|
30
|
15
|
89
|
119
|
34
|
27
|
90
|
89
|
|
| Cash Interest Paid |
6
|
(3)
|
(10)
|
1
|
(3)
|
55
|
22
|
59
|
45
|
43
|
38
|
44
|
43
|
40
|
41
|
40
|
45
|
46
|
45
|
43
|
39
|
36
|
37
|
39
|
44
|
46
|
49
|
51
|
46
|
41
|
44
|
47
|
45
|
46
|
44
|
43
|
50
|
56
|
|
| Change in Working Capital |
(381)
|
530
|
2 204
|
(719)
|
(2 388)
|
(567)
|
(578)
|
(252)
|
91
|
82
|
(492)
|
(345)
|
63
|
579
|
519
|
171
|
279
|
286
|
479
|
65
|
(362)
|
(384)
|
(446)
|
(272)
|
284
|
317
|
(585)
|
(831)
|
(144)
|
(227)
|
(744)
|
(669)
|
(225)
|
373
|
605
|
225
|
(372)
|
(808)
|
|
| Cash from Operating Activities |
(694)
N/A
|
(28)
+96%
|
325
N/A
|
(548)
N/A
|
(1 736)
-217%
|
(266)
+85%
|
(478)
-80%
|
(294)
+39%
|
(170)
+42%
|
(44)
+74%
|
(99)
-126%
|
310
N/A
|
466
+50%
|
379
-19%
|
201
-47%
|
221
+10%
|
300
+36%
|
(47)
N/A
|
(124)
-164%
|
(219)
-76%
|
(222)
-2%
|
(206)
+7%
|
(205)
+1%
|
80
N/A
|
492
+519%
|
209
-58%
|
(544)
N/A
|
(339)
+38%
|
419
N/A
|
573
+37%
|
325
-43%
|
145
-55%
|
723
+398%
|
1 186
+64%
|
1 412
+19%
|
1 055
-25%
|
580
-45%
|
462
-20%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
1 698
|
158
|
188
|
83
|
143
|
(373)
|
(366)
|
(408)
|
(267)
|
(217)
|
(143)
|
(215)
|
(250)
|
(158)
|
(99)
|
(138)
|
(140)
|
(194)
|
(214)
|
(251)
|
(287)
|
(269)
|
(369)
|
(529)
|
(537)
|
(555)
|
(808)
|
(922)
|
(592)
|
(579)
|
(624)
|
(463)
|
(839)
|
(959)
|
(549)
|
(257)
|
(319)
|
(580)
|
|
| Other Items |
(186)
|
(214)
|
(412)
|
100
|
581
|
335
|
501
|
526
|
457
|
196
|
33
|
(3)
|
90
|
4
|
(37)
|
196
|
244
|
57
|
32
|
148
|
318
|
222
|
94
|
54
|
(4)
|
(112)
|
132
|
240
|
56
|
724
|
787
|
90
|
(1 107)
|
(1 091)
|
(20)
|
(27)
|
1 327
|
609
|
|
| Cash from Investing Activities |
1 512
N/A
|
(56)
N/A
|
(224)
-298%
|
183
N/A
|
724
+295%
|
(38)
N/A
|
135
N/A
|
118
-13%
|
190
+62%
|
(21)
N/A
|
(110)
-418%
|
(218)
-98%
|
(159)
+27%
|
(154)
+3%
|
(136)
+12%
|
57
N/A
|
104
+81%
|
(137)
N/A
|
(182)
-33%
|
(102)
+44%
|
31
N/A
|
(47)
N/A
|
(275)
-487%
|
(476)
-73%
|
(541)
-14%
|
(668)
-23%
|
(676)
-1%
|
(682)
-1%
|
(536)
+21%
|
145
N/A
|
163
+13%
|
(373)
N/A
|
(1 945)
-422%
|
(2 050)
-5%
|
(569)
+72%
|
(283)
+50%
|
1 008
N/A
|
29
-97%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
987
|
0
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(135)
|
0
|
(139)
|
|
| Net Issuance of Debt |
(1 121)
|
(3)
|
1 999
|
437
|
(647)
|
(785)
|
(676)
|
(783)
|
(734)
|
(703)
|
(640)
|
(360)
|
116
|
(135)
|
(538)
|
(277)
|
58
|
(87)
|
(201)
|
(160)
|
(230)
|
120
|
323
|
723
|
1 012
|
494
|
549
|
913
|
(196)
|
(185)
|
454
|
(108)
|
54
|
243
|
(480)
|
(313)
|
(184)
|
151
|
|
| Cash Paid for Dividends |
(38)
|
15
|
15
|
62
|
74
|
(25)
|
(25)
|
(25)
|
0
|
0
|
0
|
0
|
(28)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(23)
|
(37)
|
(37)
|
(45)
|
(44)
|
(46)
|
(46)
|
(45)
|
(45)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
543
|
0
|
0
|
0
|
0
|
0
|
43
|
55
|
20
|
0
|
45
|
42
|
67
|
66
|
(4)
|
(2)
|
(2)
|
(19)
|
(30)
|
(23)
|
(19)
|
(11)
|
(3)
|
(52)
|
(55)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(172)
N/A
|
(979)
-470%
|
1 027
N/A
|
500
-51%
|
(573)
N/A
|
(324)
+44%
|
(757)
-134%
|
(864)
-14%
|
(790)
+9%
|
(703)
+11%
|
(640)
+9%
|
(317)
+50%
|
143
N/A
|
(212)
N/A
|
(600)
-183%
|
(232)
+61%
|
100
N/A
|
(20)
N/A
|
(136)
-568%
|
(164)
-21%
|
(232)
-41%
|
118
N/A
|
304
+157%
|
693
+128%
|
989
+43%
|
475
-52%
|
539
+13%
|
910
+69%
|
(271)
N/A
|
(262)
+3%
|
414
N/A
|
(147)
N/A
|
7
N/A
|
196
+2 552%
|
(528)
N/A
|
(496)
+6%
|
(366)
+26%
|
(36)
+90%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(327)
|
178
|
196
|
(131)
|
(26)
|
(67)
|
(105)
|
(108)
|
(99)
|
(139)
|
(87)
|
(19)
|
45
|
238
|
228
|
12
|
193
|
268
|
61
|
(291)
|
(268)
|
(0)
|
(4)
|
(20)
|
9
|
(14)
|
(52)
|
(37)
|
(61)
|
35
|
110
|
187
|
236
|
87
|
17
|
73
|
19
|
(68)
|
|
| Net Change in Cash |
320
N/A
|
(885)
N/A
|
1 324
N/A
|
4
-100%
|
(1 612)
N/A
|
(695)
+57%
|
(1 205)
-73%
|
(1 148)
+5%
|
(868)
+24%
|
(907)
-4%
|
(935)
-3%
|
(245)
+74%
|
494
N/A
|
251
-49%
|
(306)
N/A
|
59
N/A
|
696
+1 084%
|
64
-91%
|
(382)
N/A
|
(776)
-103%
|
(691)
+11%
|
(135)
+80%
|
(180)
-33%
|
277
N/A
|
949
+243%
|
3
-100%
|
(733)
N/A
|
(148)
+80%
|
(449)
-203%
|
491
N/A
|
1 012
+106%
|
(187)
N/A
|
(980)
-423%
|
(581)
+41%
|
332
N/A
|
349
+5%
|
1 241
+256%
|
387
-69%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 005
N/A
|
130
-87%
|
513
+294%
|
(465)
N/A
|
(1 593)
-243%
|
(639)
+60%
|
(844)
-32%
|
(702)
+17%
|
(437)
+38%
|
(261)
+40%
|
(241)
+7%
|
95
N/A
|
217
+128%
|
221
+2%
|
103
-53%
|
83
-20%
|
160
+93%
|
(241)
N/A
|
(339)
-41%
|
(469)
-39%
|
(509)
-8%
|
(476)
+7%
|
(574)
-21%
|
(450)
+22%
|
(45)
+90%
|
(346)
-672%
|
(1 352)
-291%
|
(1 261)
+7%
|
(173)
+86%
|
(6)
+97%
|
(299)
-4 935%
|
(318)
-6%
|
(116)
+64%
|
227
N/A
|
863
+280%
|
798
-8%
|
261
-67%
|
(118)
N/A
|
|