Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Silicon Studio Corp
TSE:3907

Watchlist Manager
Silicon Studio Corp Logo
Silicon Studio Corp
TSE:3907
Watchlist
Price: 688 JPY 0.29% Market Closed
Market Cap: ¥2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
-36%
5Y
+1 193%
10Y
-
Investing Cash Flow
+
3Y
-475%
5Y
+62%
10Y
-
Financing Cash Flow
+
3Y
-22%
5Y
-40%
10Y
-

Cash Flow Statement
Silicon Studio Corp

Rotate your device to view
Cash Flow Statement
Currency: JPY
May-2016 Nov-2016 May-2017 Nov-2017 May-2018 Nov-2018 May-2019 Nov-2019 May-2020 Nov-2020 May-2021 Nov-2021 May-2022 Nov-2022 May-2023 Nov-2023 May-2024 Nov-2024 May-2025 Nov-2025
Operating Cash Flow
Net Income
82
(520)
(500)
(1 049)
(1 666)
(716)
124
72
24
44
(163)
(81)
191
309
478
227
8
123
274
199
Depreciation & Amortization
203
239
245
457
480
220
175
174
169
95
48
82
83
74
64
50
51
50
54
56
Other Non-Cash Items
14
90
(153)
(187)
164
122
(189)
(216)
10
74
190
151
23
72
53
(59)
(42)
7
(295)
(230)
Cash Taxes Paid
48
71
29
5
3
2
2
2
3
3
5
21
33
32
80
106
26
(2)
14
9
Cash Interest Paid
7
5
4
5
12
16
8
6
6
2
3
3
3
4
3
4
5
4
3
3
Change in Working Capital
48
72
(65)
(13)
96
(82)
(124)
294
122
(185)
(88)
(45)
(55)
111
(55)
(97)
(14)
(88)
292
337
Cash from Operating Activities
347
N/A
(118)
N/A
(473)
-300%
(792)
-67%
(925)
-17%
(456)
+51%
(14)
+97%
324
N/A
325
+0%
28
-91%
(13)
N/A
107
N/A
242
+126%
566
+134%
540
-5%
121
-78%
3
-98%
92
+2 967%
325
+253%
362
+11%
Investing Cash Flow
Capital Expenditures
(228)
(185)
(118)
(440)
(434)
(37)
(38)
(120)
(128)
(115)
(158)
(136)
(73)
(39)
(34)
(28)
(40)
(88)
(77)
(46)
Other Items
(127)
(103)
164
188
(30)
236
274
21
0
(7)
30
11
(13)
31
31
20
6
6
7
0
Cash from Investing Activities
(355)
N/A
(287)
+19%
46
N/A
(252)
N/A
(464)
-84%
199
N/A
237
+19%
(99)
N/A
(128)
-29%
(122)
+5%
(128)
-5%
(125)
+2%
(86)
+31%
(8)
+91%
(3)
+63%
(8)
-167%
(34)
-325%
(82)
-141%
(70)
+15%
(46)
+34%
Financing Cash Flow
Net Issuance of Common Stock
45
24
(79)
(89)
595
586
31
27
3
(81)
(65)
19
0
82
(65)
(147)
0
(104)
0
0
Net Issuance of Debt
(759)
(257)
(215)
192
144
(186)
(106)
(44)
33
203
244
101
99
13
(182)
(141)
(48)
(171)
15
74
Cash Paid for Dividends
(25)
(25)
(25)
(25)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other
0
0
0
0
5
1
0
(3)
0
0
0
0
(1)
(2)
(2)
(1)
0
(1)
(3)
(1)
Cash from Financing Activities
(739)
N/A
(258)
+65%
(319)
-24%
78
N/A
744
+849%
401
-46%
(79)
N/A
(20)
+75%
33
N/A
122
+270%
179
+47%
120
-33%
98
-18%
93
-5%
(249)
N/A
(289)
-16%
(48)
+83%
(276)
-475%
(92)
+67%
73
N/A
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
(0)
0
1
(0)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
Net Change in Cash
(747)
N/A
(663)
+11%
(745)
-12%
(965)
-30%
(645)
+33%
145
N/A
143
-1%
204
+43%
230
+13%
28
-88%
38
+36%
102
+168%
254
+149%
651
+156%
288
-56%
(176)
N/A
(79)
+55%
(266)
-237%
163
N/A
389
+139%
Free Cash Flow
Free Cash Flow
119
N/A
(303)
N/A
(591)
-95%
(1 232)
-109%
(1 359)
-10%
(493)
+64%
(52)
+89%
204
N/A
197
-3%
(87)
N/A
(171)
-97%
(29)
+83%
169
N/A
527
+212%
506
-4%
93
-82%
(37)
N/A
4
N/A
248
+6 100%
316
+27%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 319,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.