Sawafuji Electric Co Ltd
TSE:6901
Cash Flow Statement
Cash Flow Statement
Sawafuji Electric Co Ltd
| 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 |
(1 244)
|
414
|
709
|
1 559
|
692
|
781
|
865
|
670
|
663
|
474
|
326
|
245
|
380
|
739
|
746
|
856
|
653
|
500
|
463
|
830
|
820
|
460
|
336
|
(197)
|
425
|
1 086
|
591
|
639
|
471
|
720
|
789
|
366
|
202
|
(416)
|
|
| Depreciation & Amortization |
21
|
(38)
|
89
|
(153)
|
713
|
685
|
647
|
572
|
518
|
574
|
640
|
700
|
744
|
705
|
656
|
617
|
601
|
644
|
672
|
652
|
647
|
701
|
764
|
785
|
788
|
760
|
726
|
749
|
852
|
806
|
678
|
760
|
840
|
831
|
|
| Other Non-Cash Items |
302
|
78
|
(80)
|
115
|
221
|
104
|
(37)
|
(41)
|
53
|
(6)
|
21
|
157
|
10
|
(132)
|
(219)
|
(248)
|
(148)
|
(186)
|
(119)
|
(61)
|
(163)
|
(218)
|
(307)
|
(221)
|
(133)
|
(173)
|
(78)
|
(157)
|
(88)
|
14
|
(51)
|
(135)
|
(243)
|
(224)
|
|
| Cash Taxes Paid |
(452)
|
(35)
|
(15)
|
141
|
39
|
29
|
31
|
27
|
46
|
199
|
186
|
113
|
140
|
208
|
280
|
316
|
322
|
200
|
165
|
121
|
179
|
201
|
65
|
29
|
67
|
61
|
100
|
159
|
148
|
156
|
127
|
63
|
136
|
131
|
|
| Cash Interest Paid |
20
|
(4)
|
1
|
(11)
|
16
|
12
|
8
|
5
|
4
|
5
|
20
|
27
|
23
|
25
|
24
|
21
|
18
|
17
|
17
|
19
|
17
|
17
|
21
|
19
|
19
|
19
|
15
|
15
|
17
|
19
|
25
|
32
|
43
|
71
|
|
| Change in Working Capital |
695
|
152
|
(63)
|
(1 378)
|
(254)
|
(922)
|
(247)
|
351
|
(958)
|
(2 429)
|
(1 361)
|
198
|
(431)
|
(584)
|
489
|
2
|
(128)
|
1 217
|
(594)
|
(1 576)
|
(45)
|
(1 324)
|
(1 804)
|
(358)
|
(700)
|
190
|
(7)
|
(1 341)
|
(1 085)
|
(852)
|
(284)
|
(723)
|
(1 067)
|
(379)
|
|
| Cash from Operating Activities |
(226)
N/A
|
606
N/A
|
655
+8%
|
143
-78%
|
1 372
+859%
|
648
-53%
|
1 228
+90%
|
1 552
+26%
|
276
-82%
|
(1 387)
N/A
|
(374)
+73%
|
1 300
N/A
|
703
-46%
|
728
+4%
|
1 672
+130%
|
1 227
-27%
|
978
-20%
|
2 175
+122%
|
422
-81%
|
(155)
N/A
|
1 259
N/A
|
(381)
N/A
|
(1 011)
-165%
|
9
N/A
|
380
+4 122%
|
1 863
+390%
|
1 232
-34%
|
(110)
N/A
|
150
N/A
|
688
+359%
|
1 132
+65%
|
268
-76%
|
(268)
N/A
|
(188)
+30%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
236
|
60
|
(93)
|
86
|
(385)
|
(290)
|
(333)
|
(308)
|
(865)
|
(1 111)
|
(606)
|
(975)
|
(573)
|
(195)
|
(947)
|
(885)
|
(657)
|
(642)
|
(701)
|
(769)
|
(801)
|
(826)
|
(808)
|
(747)
|
(877)
|
(688)
|
(599)
|
(683)
|
(639)
|
(746)
|
(1 234)
|
(1 561)
|
(1 196)
|
(1 168)
|
|
| Other Items |
33
|
(49)
|
(91)
|
(59)
|
(109)
|
(35)
|
(20)
|
(3)
|
40
|
37
|
(7)
|
(154)
|
(163)
|
(14)
|
(41)
|
(37)
|
(8)
|
(16)
|
(32)
|
(10)
|
111
|
106
|
131
|
120
|
94
|
103
|
6
|
1
|
(127)
|
(126)
|
14
|
8
|
(132)
|
(127)
|
|
| Cash from Investing Activities |
269
N/A
|
11
-96%
|
(184)
N/A
|
27
N/A
|
(494)
N/A
|
(325)
+34%
|
(353)
-9%
|
(311)
+12%
|
(825)
-165%
|
(1 074)
-30%
|
(613)
+43%
|
(1 129)
-84%
|
(736)
+35%
|
(209)
+72%
|
(988)
-373%
|
(922)
+7%
|
(665)
+28%
|
(658)
+1%
|
(733)
-11%
|
(779)
-6%
|
(690)
+11%
|
(720)
-4%
|
(677)
+6%
|
(627)
+7%
|
(783)
-25%
|
(585)
+25%
|
(593)
-1%
|
(682)
-15%
|
(766)
-12%
|
(872)
-14%
|
(1 220)
-40%
|
(1 553)
-27%
|
(1 328)
+14%
|
(1 295)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(1 000)
|
(750)
|
(776)
|
25
|
(800)
|
(451)
|
(204)
|
(103)
|
348
|
1 376
|
313
|
(234)
|
(146)
|
(610)
|
(408)
|
(314)
|
(79)
|
(116)
|
728
|
604
|
(524)
|
537
|
1 179
|
783
|
958
|
(110)
|
(274)
|
684
|
381
|
496
|
590
|
591
|
963
|
1 354
|
|
| Cash Paid for Dividends |
129
|
0
|
0
|
0
|
0
|
(64)
|
(64)
|
(64)
|
(64)
|
(129)
|
(129)
|
(64)
|
(64)
|
(64)
|
(64)
|
(86)
|
(86)
|
(107)
|
(107)
|
(107)
|
(107)
|
(120)
|
(120)
|
(107)
|
(107)
|
(107)
|
(107)
|
(120)
|
(120)
|
(129)
|
(129)
|
(147)
|
(216)
|
(138)
|
|
| Other |
(3)
|
4
|
4
|
4
|
0
|
0
|
23
|
22
|
70
|
70
|
(2)
|
(3)
|
(1)
|
1
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(3)
|
(1)
|
(15)
|
(39)
|
(25)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
| Cash from Financing Activities |
(874)
N/A
|
(746)
+15%
|
(772)
-3%
|
29
N/A
|
(800)
N/A
|
(515)
+36%
|
(245)
+52%
|
(145)
+41%
|
354
N/A
|
1 317
+272%
|
182
-86%
|
(301)
N/A
|
(211)
+30%
|
(673)
-219%
|
(473)
+30%
|
(402)
+15%
|
(166)
+59%
|
(223)
-34%
|
619
N/A
|
494
-20%
|
(632)
N/A
|
402
N/A
|
1 020
+154%
|
651
-36%
|
851
+31%
|
(217)
N/A
|
(382)
-76%
|
564
N/A
|
261
-54%
|
366
+40%
|
460
+26%
|
443
-4%
|
747
+69%
|
1 217
+63%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
102
|
(12)
|
(32)
|
(44)
|
(7)
|
13
|
(22)
|
(19)
|
126
|
197
|
118
|
(27)
|
(36)
|
12
|
(42)
|
(44)
|
(20)
|
3
|
8
|
(40)
|
(26)
|
17
|
0
|
(13)
|
26
|
86
|
37
|
126
|
74
|
(16)
|
37
|
75
|
40
|
(58)
|
|
| Net Change in Cash |
(729)
N/A
|
(141)
+81%
|
(333)
-136%
|
155
N/A
|
71
-54%
|
(179)
N/A
|
608
N/A
|
1 077
+77%
|
(69)
N/A
|
(947)
-1 272%
|
(687)
+27%
|
(157)
+77%
|
(280)
-78%
|
(142)
+49%
|
169
N/A
|
(141)
N/A
|
127
N/A
|
1 297
+921%
|
316
-76%
|
(480)
N/A
|
(89)
+81%
|
(682)
-666%
|
(668)
+2%
|
20
N/A
|
474
+2 270%
|
1 147
+142%
|
294
-74%
|
(102)
N/A
|
(281)
-175%
|
166
N/A
|
409
+146%
|
(767)
N/A
|
(809)
-5%
|
(324)
+60%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
666
+6 560%
|
562
-16%
|
229
-59%
|
987
+331%
|
358
-64%
|
895
+150%
|
1 244
+39%
|
(589)
N/A
|
(2 498)
-324%
|
(980)
+61%
|
325
N/A
|
130
-60%
|
533
+310%
|
725
+36%
|
342
-53%
|
321
-6%
|
1 533
+378%
|
(279)
N/A
|
(924)
-231%
|
458
N/A
|
(1 207)
N/A
|
(1 819)
-51%
|
(738)
+59%
|
(497)
+33%
|
1 175
N/A
|
633
-46%
|
(793)
N/A
|
(489)
+38%
|
(58)
+88%
|
(102)
-76%
|
(1 293)
-1 168%
|
(1 464)
-13%
|
(1 356)
+7%
|
|