Sanken Electric Co Ltd
TSE:6707
Cash Flow Statement
Cash Flow Statement
Sanken Electric Co Ltd
Dec-2004 | Jun-2005 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
736
|
(1 050)
|
548
|
990
|
1 262
|
(1 318)
|
(5 740)
|
48
|
(5 920)
|
(6 903)
|
(15 669)
|
6 488
|
8 393
|
19 725
|
20 403
|
(907)
|
2 545
|
3 839
|
4 099
|
5 023
|
5 468
|
8 625
|
11 575
|
7 728
|
2 068
|
1 800
|
4 582
|
(7 458)
|
(6 505)
|
9 572
|
9 028
|
1 492
|
(1 638)
|
(2 866)
|
(7 197)
|
3 511
|
13 275
|
14 215
|
26 250
|
34 083
|
9 530
|
|
Depreciation & Amortization |
(1 366)
|
240
|
1 040
|
1 216
|
4 279
|
485
|
681
|
(317)
|
(1 793)
|
(497)
|
(1 799)
|
(762)
|
1 300
|
(1 529)
|
575
|
8 404
|
8 467
|
7 821
|
7 151
|
7 641
|
8 432
|
8 695
|
9 130
|
10 539
|
11 593
|
11 517
|
11 045
|
10 838
|
11 068
|
11 457
|
11 975
|
12 312
|
12 398
|
12 626
|
12 683
|
12 872
|
13 324
|
14 306
|
15 676
|
16 958
|
20 848
|
|
Other Non-Cash Items |
274
|
0
|
(80)
|
0
|
(382)
|
0
|
0
|
20
|
2 330
|
596
|
8 360
|
(335)
|
(20)
|
(8 277)
|
(7 744)
|
3 149
|
1 807
|
1 797
|
1 720
|
1 055
|
739
|
523
|
(579)
|
(85)
|
809
|
751
|
941
|
17 181
|
18 569
|
2 189
|
(37)
|
483
|
3 514
|
4 756
|
9 311
|
4 715
|
1 217
|
9 455
|
8 666
|
7 208
|
11 394
|
|
Cash Taxes Paid |
(811)
|
(214)
|
288
|
1 642
|
2 614
|
(1 382)
|
(2 822)
|
(1 509)
|
(2 038)
|
(47)
|
(5)
|
315
|
1 180
|
1 567
|
2 130
|
2 815
|
2 345
|
1 727
|
2 279
|
2 010
|
914
|
1 440
|
2 505
|
3 051
|
2 860
|
1 438
|
2 682
|
4 622
|
3 596
|
2 914
|
2 883
|
2 374
|
2 381
|
2 272
|
1 350
|
3 475
|
5 070
|
5 440
|
8 563
|
10 286
|
9 192
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
388
|
(12)
|
140
|
(37)
|
214
|
(111)
|
131
|
677
|
705
|
696
|
673
|
721
|
716
|
711
|
785
|
789
|
818
|
834
|
809
|
712
|
603
|
598
|
616
|
594
|
559
|
594
|
908
|
964
|
558
|
556
|
968
|
1 263
|
2 584
|
|
Change in Working Capital |
(1 043)
|
1 458
|
(501)
|
2 468
|
(923)
|
(1 310)
|
(186)
|
4 949
|
12 837
|
(2 237)
|
(3 541)
|
(341)
|
(5 008)
|
(7 224)
|
(6 012)
|
(3 752)
|
(7 698)
|
(8 709)
|
(6 630)
|
(6 913)
|
(3 980)
|
(2 134)
|
(10 230)
|
(15 737)
|
(6 671)
|
3 145
|
2 668
|
(3 670)
|
(8 611)
|
(9 396)
|
(6 363)
|
(1 221)
|
(1 157)
|
(7 732)
|
(7 167)
|
(1 843)
|
(14 141)
|
(20 611)
|
(31 392)
|
(36 747)
|
(26 243)
|
|
Cash from Operating Activities |
(1 528)
N/A
|
648
N/A
|
1 007
+55%
|
4 674
+364%
|
4 236
-9%
|
(2 143)
N/A
|
(5 057)
-136%
|
4 700
N/A
|
7 454
+59%
|
(9 041)
N/A
|
(12 649)
-40%
|
5 050
N/A
|
4 665
-8%
|
2 695
-42%
|
7 222
+168%
|
6 894
-5%
|
5 121
-26%
|
4 748
-7%
|
6 340
+34%
|
6 806
+7%
|
10 659
+57%
|
15 709
+47%
|
9 896
-37%
|
2 445
-75%
|
7 799
+219%
|
17 213
+121%
|
19 236
+12%
|
16 891
-12%
|
14 521
-14%
|
13 822
-5%
|
14 603
+6%
|
13 066
-11%
|
13 117
+0%
|
6 784
-48%
|
7 630
+12%
|
19 255
+152%
|
13 675
-29%
|
17 365
+27%
|
19 200
+11%
|
21 502
+12%
|
15 529
-28%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(4 396)
|
360
|
(412)
|
(4 361)
|
(13 439)
|
4 369
|
16 853
|
(480)
|
(1 133)
|
1 636
|
5 099
|
(1 487)
|
(4 252)
|
(5 432)
|
(8 642)
|
(10 626)
|
(8 609)
|
(6 910)
|
(6 728)
|
(9 152)
|
(10 941)
|
(12 438)
|
(16 537)
|
(17 551)
|
(11 281)
|
(8 265)
|
(10 926)
|
(13 265)
|
(16 837)
|
(22 115)
|
(20 886)
|
(13 967)
|
(12 060)
|
(13 028)
|
(10 795)
|
(14 569)
|
(17 749)
|
(18 187)
|
(23 086)
|
(29 793)
|
(30 376)
|
|
Other Items |
39
|
(805)
|
(7 145)
|
762
|
7 284
|
(282)
|
(870)
|
(94)
|
433
|
293
|
(164)
|
82
|
108
|
542
|
1 089
|
760
|
(5)
|
337
|
338
|
(153)
|
(235)
|
850
|
2 303
|
1 196
|
(63)
|
(11)
|
(5)
|
263
|
193
|
101
|
(897)
|
(1 563)
|
3 749
|
2 912
|
(1 499)
|
5 481
|
5 151
|
(3 076)
|
(4 593)
|
(274)
|
(58 735)
|
|
Cash from Investing Activities |
(4 357)
N/A
|
(445)
+90%
|
(7 557)
-1 598%
|
(3 599)
+52%
|
(6 155)
-71%
|
4 087
N/A
|
15 983
+291%
|
(574)
N/A
|
(700)
-22%
|
1 929
N/A
|
4 935
+156%
|
(1 405)
N/A
|
(4 144)
-195%
|
(4 890)
-18%
|
(7 553)
-54%
|
(9 866)
-31%
|
(8 614)
+13%
|
(6 573)
+24%
|
(6 390)
+3%
|
(9 305)
-46%
|
(11 176)
-20%
|
(11 588)
-4%
|
(14 234)
-23%
|
(16 355)
-15%
|
(11 344)
+31%
|
(8 276)
+27%
|
(10 931)
-32%
|
(13 002)
-19%
|
(16 644)
-28%
|
(22 014)
-32%
|
(21 783)
+1%
|
(15 530)
+29%
|
(8 311)
+46%
|
(10 116)
-22%
|
(12 294)
-22%
|
(9 088)
+26%
|
(12 598)
-39%
|
(21 263)
-69%
|
(27 679)
-30%
|
(30 067)
-9%
|
(89 111)
-196%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
48
|
(8)
|
(39)
|
10
|
73
|
4
|
26
|
8
|
29
|
0
|
5
|
1
|
(4)
|
(2)
|
(6)
|
(16)
|
(8)
|
(6)
|
(6)
|
(12)
|
(27)
|
(33)
|
(26)
|
(21)
|
(13)
|
(5)
|
(9)
|
(12)
|
(14)
|
(13)
|
(6)
|
(135)
|
(136)
|
(65)
|
31 098
|
31 157
|
(7)
|
35
|
(65)
|
(116)
|
(14)
|
|
Net Issuance of Debt |
2 103
|
3 458
|
13 426
|
3 203
|
2 749
|
(3 404)
|
(9 970)
|
(3 293)
|
(2 162)
|
3 953
|
2 860
|
(3 168)
|
(1 215)
|
248
|
2 059
|
3 228
|
888
|
3 205
|
2 026
|
3 788
|
3 420
|
(579)
|
6 445
|
13 692
|
5 908
|
(3 644)
|
(3 351)
|
(2 224)
|
(18 188)
|
(16 806)
|
(1 257)
|
3 016
|
13 080
|
13 321
|
(15 174)
|
(24 505)
|
(6 219)
|
5 476
|
12 511
|
6 523
|
52 015
|
|
Cash Paid for Dividends |
8
|
(12)
|
3
|
(545)
|
(795)
|
413
|
356
|
29
|
76
|
377
|
1 151
|
286
|
283
|
89
|
3
|
(729)
|
(369)
|
(366)
|
(725)
|
(726)
|
(726)
|
(728)
|
(726)
|
(786)
|
(849)
|
(425)
|
(1)
|
(424)
|
(787)
|
(710)
|
(727)
|
(743)
|
(724)
|
(725)
|
(365)
|
(3)
|
(364)
|
(726)
|
(727)
|
(727)
|
(725)
|
|
Other |
(288)
|
11
|
61
|
5
|
79
|
14
|
(3)
|
0
|
0
|
0
|
(50)
|
0
|
(50)
|
(1 974)
|
(1 949)
|
0
|
(2)
|
(3)
|
(1)
|
39
|
47
|
6
|
(1)
|
(2)
|
(2)
|
0
|
1
|
1
|
32 222
|
32 222
|
0
|
(1)
|
(5)
|
(4)
|
5 527
|
5 526
|
(2)
|
(1)
|
(7)
|
(7)
|
(1)
|
|
Cash from Financing Activities |
1 871
N/A
|
3 449
+84%
|
13 451
+290%
|
2 673
-80%
|
2 106
-21%
|
(2 973)
N/A
|
(9 591)
-223%
|
(3 256)
+66%
|
(1 966)
+40%
|
4 330
N/A
|
3 966
-8%
|
(2 881)
N/A
|
(936)
+68%
|
(1 589)
-70%
|
157
N/A
|
534
+240%
|
509
-5%
|
2 830
+456%
|
1 294
-54%
|
3 089
+139%
|
2 714
-12%
|
(1 334)
N/A
|
5 692
N/A
|
12 883
+126%
|
5 044
-61%
|
(4 074)
N/A
|
(3 360)
+18%
|
(2 659)
+21%
|
13 233
N/A
|
14 693
+11%
|
(1 990)
N/A
|
2 137
N/A
|
12 215
+472%
|
12 527
+3%
|
21 086
+68%
|
12 175
-42%
|
(6 592)
N/A
|
4 784
N/A
|
11 712
+145%
|
5 673
-52%
|
51 275
+804%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
328
|
(113)
|
51
|
(309)
|
(83)
|
575
|
(69)
|
(585)
|
(1 739)
|
586
|
1 669
|
(547)
|
(688)
|
(332)
|
(228)
|
(82)
|
51
|
183
|
969
|
1 377
|
586
|
853
|
1 051
|
124
|
(1 078)
|
(1 968)
|
(354)
|
742
|
(755)
|
(91)
|
(134)
|
(1 229)
|
(408)
|
(327)
|
3 487
|
4 105
|
3 147
|
9 140
|
3 137
|
4 420
|
6 608
|
|
Net Change in Cash |
(3 686)
N/A
|
3 539
N/A
|
6 952
+96%
|
3 439
-51%
|
104
-97%
|
(454)
N/A
|
1 266
N/A
|
285
-77%
|
3 049
+970%
|
(2 196)
N/A
|
(2 079)
+5%
|
217
N/A
|
(1 103)
N/A
|
(4 116)
-273%
|
(402)
+90%
|
(2 520)
-527%
|
(2 933)
-16%
|
1 188
N/A
|
2 213
+86%
|
1 967
-11%
|
2 783
+41%
|
3 640
+31%
|
2 405
-34%
|
(903)
N/A
|
421
N/A
|
2 895
+588%
|
4 591
+59%
|
1 972
-57%
|
10 355
+425%
|
6 410
-38%
|
(9 304)
N/A
|
(1 556)
+83%
|
16 613
N/A
|
8 868
-47%
|
19 909
+125%
|
26 447
+33%
|
(2 368)
N/A
|
10 026
N/A
|
6 370
-36%
|
1 528
-76%
|
(15 699)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(5 924)
N/A
|
1 008
N/A
|
595
-41%
|
313
-47%
|
(9 203)
N/A
|
2 226
N/A
|
11 796
+430%
|
4 220
-64%
|
6 321
+50%
|
(7 405)
N/A
|
(7 550)
-2%
|
3 563
N/A
|
413
-88%
|
(2 737)
N/A
|
(1 420)
+48%
|
(3 732)
-163%
|
(3 488)
+7%
|
(2 162)
+38%
|
(388)
+82%
|
(2 346)
-505%
|
(282)
+88%
|
3 271
N/A
|
(6 641)
N/A
|
(15 106)
-127%
|
(3 482)
+77%
|
8 948
N/A
|
8 310
-7%
|
3 626
-56%
|
(2 316)
N/A
|
(8 293)
-258%
|
(6 283)
+24%
|
(901)
+86%
|
1 057
N/A
|
(6 244)
N/A
|
(3 165)
+49%
|
4 686
N/A
|
(4 074)
N/A
|
(822)
+80%
|
(3 886)
-373%
|
(8 291)
-113%
|
(14 847)
-79%
|