Silicon Studio Corp
TSE:3907
Cash Flow Statement
Cash Flow Statement
Silicon Studio Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||
Net Income |
82
|
(520)
|
(500)
|
(1 049)
|
(1 666)
|
(716)
|
124
|
72
|
24
|
44
|
(163)
|
(81)
|
191
|
309
|
478
|
227
|
|
Depreciation & Amortization |
203
|
239
|
245
|
457
|
480
|
220
|
175
|
174
|
169
|
95
|
48
|
82
|
83
|
74
|
64
|
50
|
|
Other Non-Cash Items |
14
|
90
|
(153)
|
(187)
|
164
|
122
|
(189)
|
(216)
|
10
|
74
|
190
|
151
|
23
|
72
|
53
|
(59)
|
|
Cash Taxes Paid |
48
|
71
|
29
|
5
|
3
|
2
|
2
|
2
|
3
|
3
|
5
|
21
|
33
|
32
|
80
|
106
|
|
Cash Interest Paid |
7
|
5
|
4
|
5
|
12
|
16
|
8
|
6
|
6
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
|
Change in Working Capital |
48
|
72
|
(65)
|
(13)
|
96
|
(82)
|
(124)
|
294
|
122
|
(185)
|
(88)
|
(45)
|
(55)
|
111
|
(55)
|
(97)
|
|
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%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(228)
|
(185)
|
(118)
|
(440)
|
(434)
|
(37)
|
(38)
|
(120)
|
(128)
|
(115)
|
(158)
|
(136)
|
(73)
|
(39)
|
(34)
|
(28)
|
|
Other Items |
(127)
|
(103)
|
164
|
188
|
(30)
|
236
|
274
|
21
|
0
|
(7)
|
30
|
11
|
(13)
|
31
|
31
|
20
|
|
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%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
45
|
24
|
(79)
|
(89)
|
595
|
586
|
31
|
27
|
3
|
(81)
|
(65)
|
19
|
0
|
82
|
(65)
|
(147)
|
|
Net Issuance of Debt |
(759)
|
(257)
|
(215)
|
192
|
144
|
(186)
|
(106)
|
(44)
|
33
|
203
|
244
|
101
|
99
|
13
|
(182)
|
(141)
|
|
Cash Paid for Dividends |
(25)
|
(25)
|
(25)
|
(25)
|
(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)
|
|
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%
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
0
|
1
|
(0)
|
(1)
|
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
|
|
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%
|