Sangetsu Corp
TSE:8130
Cash Flow Statement
Cash Flow Statement
Sangetsu Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Net Income |
199
|
(93)
|
(392)
|
1 286
|
555
|
2 816
|
7 536
|
7 015
|
7 190
|
7 712
|
9 064
|
9 458
|
8 410
|
7 158
|
8 541
|
9 349
|
8 599
|
9 234
|
8 065
|
5 575
|
5 342
|
5 287
|
7 761
|
3 974
|
1 824
|
6 963
|
6 948
|
3 506
|
9 925
|
20 442
|
21 640
|
|
Depreciation & Amortization |
14
|
(28)
|
(36)
|
333
|
(145)
|
194
|
1 248
|
1 191
|
1 074
|
1 031
|
994
|
1 201
|
1 297
|
1 177
|
1 248
|
1 425
|
1 861
|
1 961
|
2 556
|
3 555
|
3 372
|
3 362
|
3 703
|
3 650
|
3 239
|
3 011
|
3 462
|
3 830
|
3 830
|
3 746
|
3 675
|
|
Other Non-Cash Items |
(238)
|
(414)
|
284
|
218
|
344
|
605
|
537
|
28
|
(10)
|
195
|
(89)
|
(2 730)
|
(1 772)
|
1 434
|
210
|
(89)
|
(50)
|
(1 464)
|
(1 573)
|
(146)
|
111
|
1 217
|
1 192
|
5 676
|
5 324
|
(544)
|
(365)
|
5 219
|
5 760
|
874
|
(767)
|
|
Cash Taxes Paid |
(583)
|
(610)
|
704
|
705
|
732
|
822
|
3 096
|
3 031
|
3 051
|
2 640
|
2 860
|
3 471
|
4 305
|
4 451
|
2 767
|
2 585
|
2 886
|
3 097
|
3 234
|
3 730
|
2 673
|
1 886
|
2 663
|
2 584
|
3 226
|
3 431
|
2 653
|
2 758
|
4 153
|
4 582
|
7 457
|
|
Cash Interest Paid |
2
|
1
|
(1)
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
28
|
57
|
56
|
64
|
89
|
110
|
114
|
111
|
99
|
87
|
88
|
110
|
198
|
269
|
|
Change in Working Capital |
2 571
|
4 852
|
(3 342)
|
(1 380)
|
(5 629)
|
(4 274)
|
(4 531)
|
(7 813)
|
(6 428)
|
(4 626)
|
(3 229)
|
(51)
|
(2 851)
|
(5 004)
|
(2 589)
|
149
|
2 374
|
341
|
(6 189)
|
(1 788)
|
1 769
|
503
|
1 363
|
503
|
408
|
264
|
(2 828)
|
(6 836)
|
(9 266)
|
(7 690)
|
(9 458)
|
|
Cash from Operating Activities |
2 546
N/A
|
4 317
+70%
|
(3 486)
N/A
|
457
N/A
|
(4 875)
N/A
|
(659)
+86%
|
4 790
N/A
|
421
-91%
|
1 866
+343%
|
4 312
+131%
|
6 740
+56%
|
7 878
+17%
|
5 084
-35%
|
4 765
-6%
|
7 410
+56%
|
10 834
+46%
|
12 784
+18%
|
10 072
-21%
|
2 859
-72%
|
7 196
+152%
|
10 594
+47%
|
10 369
-2%
|
14 019
+35%
|
13 803
-2%
|
10 795
-22%
|
9 694
-10%
|
7 217
-26%
|
5 719
-21%
|
10 249
+79%
|
17 372
+69%
|
15 090
-13%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
393
|
(456)
|
76
|
(60)
|
1 260
|
1 067
|
(381)
|
(439)
|
(710)
|
(1 296)
|
(2 035)
|
(3 445)
|
(3 197)
|
(1 576)
|
(2 543)
|
(4 339)
|
(6 858)
|
(5 579)
|
(2 291)
|
(3 730)
|
(3 481)
|
(1 597)
|
(1 792)
|
(2 156)
|
(1 807)
|
(4 657)
|
(4 882)
|
(2 216)
|
(1 821)
|
(3 191)
|
(4 986)
|
|
Other Items |
109
|
(4 875)
|
2 273
|
(327)
|
120
|
(3 350)
|
(4 442)
|
231
|
(724)
|
4 887
|
3 741
|
(2 032)
|
1 266
|
7 710
|
16 093
|
19 493
|
3 226
|
(16 813)
|
(12 615)
|
(2 002)
|
5 469
|
5 246
|
(3 075)
|
(2 860)
|
(2 411)
|
2 058
|
4 130
|
1 389
|
1 863
|
2 783
|
4 343
|
|
Cash from Investing Activities |
502
N/A
|
(5 331)
N/A
|
2 349
N/A
|
(387)
N/A
|
1 380
N/A
|
(2 283)
N/A
|
(4 823)
-111%
|
(208)
+96%
|
(1 434)
-589%
|
3 591
N/A
|
1 706
-52%
|
(5 477)
N/A
|
(1 931)
+65%
|
6 134
N/A
|
13 550
+121%
|
15 154
+12%
|
(3 632)
N/A
|
(22 392)
-517%
|
(14 906)
+33%
|
(5 732)
+62%
|
1 988
N/A
|
3 649
+84%
|
(4 867)
N/A
|
(5 016)
-3%
|
(4 218)
+16%
|
(2 599)
+38%
|
(752)
+71%
|
(827)
-10%
|
42
N/A
|
(408)
N/A
|
(643)
-58%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
8
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(4 464)
|
0
|
(1)
|
0
|
(4 810)
|
(7 539)
|
(10 179)
|
(9 673)
|
(2 494)
|
(3 592)
|
(6 995)
|
(6 578)
|
(5 290)
|
(4 026)
|
(1 981)
|
(341)
|
(434)
|
(1 922)
|
(2 692)
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
(1)
|
0
|
(5)
|
0
|
(7)
|
(23)
|
(179)
|
(178)
|
(21)
|
(24)
|
(24)
|
(22)
|
(22)
|
(103)
|
(92)
|
0
|
13 423
|
13 516
|
5 556
|
6 099
|
1 445
|
638
|
(94)
|
6 536
|
(6 950)
|
(14 028)
|
(6 778)
|
(5 933)
|
(1 898)
|
(4 883)
|
|
Cash Paid for Dividends |
(2)
|
(2)
|
0
|
1
|
1
|
2
|
(3 008)
|
(3 009)
|
(3 010)
|
(3 009)
|
(3 047)
|
(2 972)
|
(2 857)
|
(2 857)
|
(3 073)
|
(3 256)
|
(3 319)
|
(3 386)
|
(3 520)
|
(3 642)
|
(3 587)
|
(3 538)
|
(3 504)
|
(3 482)
|
(3 486)
|
(3 471)
|
(3 506)
|
(3 869)
|
(4 129)
|
(4 398)
|
(6 157)
|
|
Other |
(5)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(8)
|
(9)
|
(25)
|
(12)
|
(17)
|
(28)
|
(2)
|
(3)
|
0
|
(1)
|
(4)
|
(10)
|
114
|
250
|
238
|
187
|
107
|
81
|
49
|
(981)
|
(981)
|
(2)
|
(3 058)
|
(3 059)
|
(2)
|
|
Cash from Financing Activities |
(7)
N/A
|
(1)
+86%
|
(1)
N/A
|
(5)
-400%
|
1
N/A
|
(5)
N/A
|
(3 039)
-60 680%
|
(3 197)
-5%
|
(3 213)
-1%
|
(7 506)
-134%
|
(7 552)
-1%
|
(3 025)
+60%
|
(2 882)
+5%
|
(7 692)
-167%
|
(10 715)
-39%
|
(13 528)
-26%
|
(12 996)
+4%
|
7 533
N/A
|
6 518
-13%
|
(4 831)
N/A
|
(3 828)
+21%
|
(7 196)
-88%
|
(6 785)
+6%
|
(5 476)
+19%
|
2 758
N/A
|
(11 836)
N/A
|
(20 437)
-73%
|
(13 341)
+35%
|
(14 324)
-7%
|
(9 355)
+35%
|
(11 042)
-18%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
6
|
(86)
|
(40)
|
(83)
|
(17)
|
(439)
|
(214)
|
62
|
135
|
372
|
0
|
(51)
|
0
|
0
|
(2)
|
(29)
|
(12)
|
5
|
25
|
(111)
|
(65)
|
94
|
(3)
|
(51)
|
(57)
|
107
|
212
|
348
|
269
|
164
|
|
Net Change in Cash |
3 039
N/A
|
(1 009)
N/A
|
(1 224)
-21%
|
25
N/A
|
(3 577)
N/A
|
(2 964)
+17%
|
(3 511)
-18%
|
(3 198)
+9%
|
(2 719)
+15%
|
532
N/A
|
1 266
+138%
|
(624)
N/A
|
220
N/A
|
3 207
+1 358%
|
10 245
+219%
|
12 458
+22%
|
(3 873)
N/A
|
(4 799)
-24%
|
(5 524)
-15%
|
(3 342)
+40%
|
8 643
N/A
|
6 757
-22%
|
2 461
-64%
|
3 308
+34%
|
9 284
+181%
|
(4 798)
N/A
|
(13 865)
-189%
|
(8 237)
+41%
|
(3 685)
+55%
|
7 878
N/A
|
3 569
-55%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
2 939
N/A
|
3 861
+31%
|
(3 410)
N/A
|
397
N/A
|
(3 615)
N/A
|
408
N/A
|
4 409
+981%
|
(18)
N/A
|
1 156
N/A
|
3 016
+161%
|
4 705
+56%
|
4 433
-6%
|
1 887
-57%
|
3 189
+69%
|
4 867
+53%
|
6 495
+33%
|
5 926
-9%
|
4 493
-24%
|
568
-87%
|
3 466
+510%
|
7 113
+105%
|
8 772
+23%
|
12 227
+39%
|
11 647
-5%
|
8 988
-23%
|
5 037
-44%
|
2 335
-54%
|
3 503
+50%
|
8 428
+141%
|
14 181
+68%
|
10 104
-29%
|