Showa System Engineering Corp
TSE:4752
Cash Flow Statement
Cash Flow Statement
Showa System Engineering Corp
| Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Income |
8
|
0
|
(121)
|
10
|
280
|
8
|
(117)
|
(53)
|
(142)
|
28
|
86
|
117
|
126
|
126
|
171
|
165
|
178
|
296
|
312
|
323
|
356
|
419
|
375
|
312
|
443
|
548
|
481
|
470
|
485
|
483
|
511
|
512
|
514
|
586
|
625
|
710
|
780
|
963
|
924
|
869
|
963
|
1 024
|
|
| Depreciation & Amortization |
(4)
|
(2)
|
(1)
|
(2)
|
(6)
|
(1)
|
(4)
|
2
|
7
|
(1)
|
5
|
(1)
|
23
|
25
|
26
|
26
|
26
|
25
|
24
|
19
|
13
|
13
|
12
|
11
|
12
|
13
|
12
|
11
|
9
|
9
|
10
|
11
|
11
|
11
|
10
|
9
|
12
|
21
|
26
|
25
|
24
|
23
|
|
| Other Non-Cash Items |
37
|
8
|
(297)
|
(110)
|
163
|
91
|
92
|
(19)
|
15
|
26
|
126
|
(11)
|
44
|
57
|
86
|
65
|
47
|
96
|
129
|
121
|
172
|
101
|
194
|
207
|
102
|
91
|
49
|
15
|
27
|
39
|
99
|
71
|
40
|
85
|
26
|
(50)
|
(27)
|
(101)
|
25
|
31
|
17
|
(38)
|
|
| Cash Taxes Paid |
57
|
15
|
(33)
|
(67)
|
(68)
|
121
|
183
|
(76)
|
(136)
|
(20)
|
(20)
|
(7)
|
43
|
84
|
111
|
94
|
100
|
93
|
90
|
188
|
233
|
175
|
169
|
208
|
229
|
178
|
167
|
178
|
172
|
173
|
172
|
203
|
209
|
181
|
178
|
219
|
239
|
251
|
267
|
278
|
295
|
275
|
|
| Cash Interest Paid |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(273)
|
107
|
125
|
128
|
223
|
(282)
|
(333)
|
77
|
27
|
67
|
(30)
|
166
|
(85)
|
(3)
|
167
|
(97)
|
(192)
|
(140)
|
(160)
|
(183)
|
(46)
|
(181)
|
(295)
|
(169)
|
(183)
|
(159)
|
(182)
|
(132)
|
(111)
|
(208)
|
(195)
|
(213)
|
(307)
|
(184)
|
(58)
|
(236)
|
(290)
|
(302)
|
(205)
|
(256)
|
(378)
|
(244)
|
|
| Cash from Operating Activities |
(233)
N/A
|
113
N/A
|
(293)
N/A
|
25
N/A
|
660
+2 517%
|
(184)
N/A
|
(362)
-96%
|
7
N/A
|
(94)
N/A
|
119
N/A
|
186
+56%
|
271
+45%
|
108
-60%
|
205
+90%
|
451
+120%
|
158
-65%
|
58
-63%
|
277
+374%
|
305
+10%
|
281
-8%
|
495
+76%
|
352
-29%
|
285
-19%
|
361
+26%
|
375
+4%
|
492
+31%
|
360
-27%
|
364
+1%
|
410
+13%
|
324
-21%
|
424
+31%
|
382
-10%
|
258
-32%
|
498
+93%
|
603
+21%
|
435
-28%
|
475
+9%
|
580
+22%
|
769
+33%
|
668
-13%
|
625
-6%
|
765
+22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
18
|
15
|
(17)
|
(13)
|
13
|
(6)
|
(22)
|
(16)
|
26
|
20
|
30
|
(22)
|
(11)
|
(1)
|
(4)
|
(4)
|
(1)
|
(13)
|
(14)
|
(8)
|
(8)
|
(4)
|
(79)
|
(77)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(14)
|
(10)
|
(5)
|
(11)
|
(11)
|
(29)
|
(80)
|
(57)
|
(3)
|
0
|
(343)
|
(343)
|
|
| Other Items |
120
|
(118)
|
(120)
|
2
|
(141)
|
(158)
|
(163)
|
154
|
308
|
0
|
1
|
(305)
|
1
|
(3)
|
1
|
4
|
(2)
|
(66)
|
(65)
|
(6)
|
(4)
|
(327)
|
(445)
|
(49)
|
96
|
18
|
20
|
31
|
(0)
|
(7)
|
(4)
|
2
|
(14)
|
(13)
|
(23)
|
(25)
|
8
|
4
|
(5)
|
1
|
2
|
(291)
|
|
| Cash from Investing Activities |
101
N/A
|
(100)
N/A
|
(105)
-5%
|
(15)
+85%
|
(154)
-904%
|
(145)
+6%
|
(168)
-16%
|
132
N/A
|
292
+122%
|
26
-91%
|
21
-21%
|
(276)
N/A
|
(21)
+92%
|
(14)
+34%
|
(1)
+96%
|
(1)
-17%
|
(5)
-643%
|
(67)
-1 188%
|
(78)
-16%
|
(19)
+75%
|
(13)
+36%
|
(336)
-2 584%
|
(449)
-34%
|
(128)
+72%
|
19
N/A
|
15
-18%
|
19
+24%
|
28
+50%
|
(3)
N/A
|
(11)
-307%
|
(18)
-59%
|
(8)
+56%
|
(19)
-145%
|
(24)
-24%
|
(33)
-39%
|
(54)
-62%
|
(73)
-34%
|
(53)
+27%
|
(8)
+86%
|
(1)
+85%
|
(341)
-29 318%
|
(634)
-86%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
(60)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(140)
|
(140)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
0
|
0
|
(0)
|
(64)
|
0
|
(71)
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
(14)
|
(14)
|
14
|
15
|
(10)
|
(10)
|
10
|
9
|
0
|
0
|
0
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(56)
|
(56)
|
(56)
|
(56)
|
(79)
|
(79)
|
(70)
|
(70)
|
(106)
|
(106)
|
(106)
|
(107)
|
(106)
|
(106)
|
(128)
|
(128)
|
(139)
|
(139)
|
(175)
|
(175)
|
(217)
|
(217)
|
(235)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
(13)
-1 109%
|
(13)
+2%
|
14
N/A
|
15
+1%
|
(10)
N/A
|
(10)
-1%
|
10
N/A
|
(40)
N/A
|
0
N/A
|
0
N/A
|
50
+12 450%
|
(48)
N/A
|
(48)
-1%
|
(48)
N/A
|
(48)
+0%
|
(48)
+0%
|
(98)
-104%
|
(98)
0%
|
(56)
+43%
|
(56)
+0%
|
(56)
0%
|
(56)
0%
|
(79)
-41%
|
(79)
0%
|
(210)
-165%
|
(210)
+0%
|
(106)
+49%
|
(106)
+0%
|
(106)
0%
|
(107)
-1%
|
(106)
+0%
|
(106)
+1%
|
(128)
-21%
|
(165)
-29%
|
(177)
-7%
|
(139)
+21%
|
(175)
-26%
|
(239)
-36%
|
(281)
-17%
|
(288)
-3%
|
(307)
-6%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(132)
N/A
|
(0)
+100%
|
(411)
-205 450%
|
24
N/A
|
521
+2 042%
|
(339)
N/A
|
(540)
-59%
|
149
N/A
|
158
+6%
|
146
-8%
|
207
+42%
|
45
-78%
|
39
-13%
|
143
+265%
|
402
+182%
|
110
-73%
|
5
-95%
|
112
+2 092%
|
129
+16%
|
206
+59%
|
427
+108%
|
(39)
N/A
|
(220)
-463%
|
154
N/A
|
314
+104%
|
298
-5%
|
170
-43%
|
286
+69%
|
301
+5%
|
206
-32%
|
300
+45%
|
267
-11%
|
133
-50%
|
346
+160%
|
404
+17%
|
204
-50%
|
263
+29%
|
352
+34%
|
523
+49%
|
386
-26%
|
(4)
N/A
|
(176)
-4 410%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(251)
N/A
|
131
N/A
|
(278)
N/A
|
8
N/A
|
647
+7 984%
|
(171)
N/A
|
(367)
-115%
|
(15)
+96%
|
(110)
-639%
|
146
N/A
|
206
+41%
|
300
+46%
|
86
-71%
|
194
+126%
|
450
+132%
|
154
-66%
|
55
-64%
|
276
+404%
|
292
+6%
|
267
-9%
|
487
+82%
|
344
-29%
|
282
-18%
|
282
+0%
|
298
+6%
|
490
+65%
|
359
-27%
|
362
+1%
|
407
+13%
|
319
-22%
|
410
+29%
|
371
-10%
|
253
-32%
|
487
+93%
|
592
+22%
|
406
-31%
|
395
-3%
|
523
+32%
|
767
+47%
|
668
-13%
|
282
-58%
|
422
+50%
|
|