Sun* Inc
TSE:4053
Cash Flow Statement
Cash Flow Statement
Sun* Inc
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Operating Cash Flow | ||||||
Net Income |
1 563
|
1 117
|
1 077
|
1 630
|
2 107
|
|
Depreciation & Amortization |
78
|
109
|
138
|
168
|
193
|
|
Other Non-Cash Items |
(97)
|
(45)
|
(50)
|
(101)
|
18
|
|
Cash Taxes Paid |
137
|
268
|
317
|
188
|
351
|
|
Cash Interest Paid |
2
|
4
|
5
|
6
|
5
|
|
Change in Working Capital |
(356)
|
(478)
|
(357)
|
19
|
(436)
|
|
Cash from Operating Activities |
1 188
N/A
|
703
-41%
|
807
+15%
|
1 716
+113%
|
1 882
+10%
|
|
Investing Cash Flow | ||||||
Capital Expenditures |
(52)
|
(136)
|
(177)
|
(110)
|
(95)
|
|
Other Items |
(1 336)
|
(1 565)
|
(1 111)
|
(311)
|
(231)
|
|
Cash from Investing Activities |
(1 388)
N/A
|
(1 701)
-23%
|
(1 288)
+24%
|
(421)
+67%
|
(326)
+23%
|
|
Financing Cash Flow | ||||||
Net Issuance of Common Stock |
71
|
6
|
0
|
7
|
9
|
|
Net Issuance of Debt |
(252)
|
1 019
|
(80)
|
889
|
(234)
|
|
Other |
0
|
0
|
17
|
17
|
1
|
|
Cash from Financing Activities |
(181)
N/A
|
1 025
N/A
|
(62)
N/A
|
912
N/A
|
(224)
N/A
|
|
Change in Cash | ||||||
Effect of Foreign Exchange Rates |
44
|
154
|
96
|
108
|
14
|
|
Net Change in Cash |
(337)
N/A
|
182
N/A
|
(447)
N/A
|
2 315
N/A
|
1 346
-42%
|
|
Free Cash Flow | ||||||
Free Cash Flow |
1 136
N/A
|
567
-50%
|
630
+11%
|
1 606
+155%
|
1 787
+11%
|