Solasia Pharma KK
TSE:4597
Cash Flow Statement
Cash Flow Statement
Solasia Pharma KK
Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Net Income |
(977)
|
(724)
|
(495)
|
(681)
|
(786)
|
(455)
|
(1 016)
|
(1 094)
|
(1 384)
|
(2 135)
|
(2 445)
|
(2 619)
|
(2 555)
|
(2 517)
|
(1 797)
|
(1 835)
|
(2 044)
|
(2 104)
|
(4 159)
|
(4 272)
|
(4 259)
|
(4 315)
|
(2 442)
|
(2 398)
|
(2 292)
|
(2 331)
|
(2 492)
|
(2 133)
|
(1 709)
|
(1 303)
|
(1 135)
|
|
Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
13
|
53
|
153
|
260
|
365
|
448
|
475
|
489
|
499
|
499
|
496
|
495
|
494
|
495
|
495
|
496
|
496
|
513
|
534
|
536
|
538
|
523
|
500
|
|
Other Non-Cash Items |
21
|
20
|
32
|
30
|
25
|
24
|
7
|
3
|
4
|
12
|
25
|
31
|
48
|
49
|
35
|
32
|
23
|
27
|
843
|
848
|
850
|
837
|
23
|
21
|
7
|
22
|
452
|
447
|
435
|
428
|
(5)
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
13
|
15
|
14
|
15
|
22
|
21
|
22
|
33
|
29
|
28
|
28
|
18
|
26
|
26
|
25
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
Change in Working Capital |
(22)
|
(92)
|
(3)
|
(34)
|
(56)
|
11
|
98
|
(81)
|
(73)
|
(167)
|
(56)
|
(53)
|
173
|
174
|
459
|
334
|
(154)
|
(121)
|
31
|
241
|
555
|
388
|
(549)
|
(511)
|
(425)
|
276
|
(568)
|
(132)
|
(705)
|
(888)
|
281
|
|
Cash from Operating Activities |
(977)
N/A
|
(795)
+19%
|
(465)
+41%
|
(684)
-47%
|
(816)
-19%
|
(420)
+49%
|
(911)
-117%
|
(1 169)
-28%
|
(1 439)
-23%
|
(2 237)
-55%
|
(2 323)
-4%
|
(2 381)
-2%
|
(1 969)
+17%
|
(1 846)
+6%
|
(828)
+55%
|
(980)
-18%
|
(1 676)
-71%
|
(1 699)
-1%
|
(2 789)
-64%
|
(2 688)
+4%
|
(2 360)
+12%
|
(2 595)
-10%
|
(2 473)
+5%
|
(2 392)
+3%
|
(2 214)
+7%
|
(1 520)
+31%
|
(2 074)
-36%
|
(1 282)
+38%
|
(1 441)
-12%
|
(1 240)
+14%
|
(359)
+71%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
(996)
|
(808)
|
(558)
|
(564)
|
(319)
|
(410)
|
(499)
|
(517)
|
(525)
|
(298)
|
(257)
|
(869)
|
(782)
|
(761)
|
(732)
|
(65)
|
(112)
|
(212)
|
(171)
|
(169)
|
(118)
|
(116)
|
(163)
|
(166)
|
(166)
|
(460)
|
(403)
|
(399)
|
(398)
|
0
|
0
|
|
Other Items |
0
|
0
|
(0)
|
0
|
(2)
|
(20)
|
(38)
|
(38)
|
(37)
|
(17)
|
1
|
0
|
0
|
1
|
(3)
|
(3)
|
(3)
|
(4)
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(16)
|
(16)
|
(15)
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(996)
N/A
|
(808)
+19%
|
(558)
+31%
|
(564)
-1%
|
(320)
+43%
|
(429)
-34%
|
(537)
-25%
|
(555)
-3%
|
(562)
-1%
|
(315)
+44%
|
(256)
+19%
|
(869)
-239%
|
(782)
+10%
|
(760)
+3%
|
(735)
+3%
|
(68)
+91%
|
(115)
-69%
|
(216)
-88%
|
(171)
+21%
|
(170)
+1%
|
(117)
+31%
|
(116)
+1%
|
(164)
-41%
|
(165)
-1%
|
(182)
-10%
|
(476)
-162%
|
(418)
+12%
|
(414)
+1%
|
(398)
+4%
|
0
N/A
|
0
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
7
|
3 280
|
3 787
|
3 789
|
3 782
|
513
|
13
|
3 301
|
3 261
|
3 264
|
3 260
|
(30)
|
1 682
|
1 675
|
1 672
|
1 977
|
874
|
1 784
|
1 924
|
1 972
|
1 403
|
1 141
|
1 585
|
2 618
|
2 621
|
0
|
1 390
|
10
|
318
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(31)
|
(41)
|
(52)
|
(44)
|
2 206
|
955
|
(43)
|
(42)
|
(2 291)
|
(1 041)
|
(42)
|
(43)
|
(44)
|
(47)
|
(49)
|
(49)
|
(48)
|
(42)
|
|
Other |
(0)
|
(0)
|
(40)
|
(40)
|
(40)
|
(40)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(9)
|
0
|
(8)
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(4)
|
(3)
|
0
|
0
|
0
|
(1)
|
|
Cash from Financing Activities |
2 934
N/A
|
(0)
N/A
|
(34)
-12 351%
|
3 240
N/A
|
3 747
+16%
|
3 749
+0%
|
3 782
+1%
|
513
-86%
|
13
-98%
|
3 301
+25 790%
|
3 260
-1%
|
3 254
0%
|
3 239
0%
|
(61)
N/A
|
1 641
N/A
|
1 632
-1%
|
1 629
0%
|
4 182
+157%
|
1 829
-56%
|
1 741
-5%
|
1 880
+8%
|
(320)
N/A
|
361
N/A
|
1 098
+204%
|
1 543
+41%
|
2 570
+67%
|
2 571
+0%
|
1 921
-25%
|
1 337
-30%
|
(37)
N/A
|
275
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(14)
|
(14)
|
(4)
|
(3)
|
4
|
6
|
(2)
|
(1)
|
(2)
|
1
|
(4)
|
(1)
|
(15)
|
(21)
|
(6)
|
(12)
|
0
|
0
|
(20)
|
0
|
9
|
13
|
25
|
21
|
33
|
33
|
10
|
1
|
(16)
|
(14)
|
7
|
|
Net Change in Cash |
947
N/A
|
(1 616)
N/A
|
(1 061)
+34%
|
1 988
N/A
|
2 614
+31%
|
2 905
+11%
|
2 331
-20%
|
(1 213)
N/A
|
(1 991)
-64%
|
749
N/A
|
677
-10%
|
3
-100%
|
473
+15 667%
|
(2 688)
N/A
|
72
N/A
|
572
+694%
|
(162)
N/A
|
2 267
N/A
|
(1 151)
N/A
|
(1 117)
+3%
|
(588)
+47%
|
(3 018)
-413%
|
(2 251)
+25%
|
(1 438)
+36%
|
(820)
+43%
|
607
N/A
|
89
-85%
|
226
+154%
|
(518)
N/A
|
(1 291)
-149%
|
(77)
+94%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
(1 973)
N/A
|
(1 602)
+19%
|
(1 023)
+36%
|
(1 249)
-22%
|
(1 135)
+9%
|
(829)
+27%
|
(1 410)
-70%
|
(1 686)
-20%
|
(1 965)
-17%
|
(2 535)
-29%
|
(2 580)
-2%
|
(3 250)
-26%
|
(2 751)
+15%
|
(2 607)
+5%
|
(1 560)
+40%
|
(1 045)
+33%
|
(1 788)
-71%
|
(1 911)
-7%
|
(2 960)
-55%
|
(2 857)
+3%
|
(2 478)
+13%
|
(2 711)
-9%
|
(2 636)
+3%
|
(2 558)
+3%
|
(2 380)
+7%
|
(1 980)
+17%
|
(2 477)
-25%
|
(1 681)
+32%
|
(1 839)
-9%
|
(1 240)
+33%
|
(359)
+71%
|