Star Micronics Co Ltd
TSE:7718
Cash Flow Statement
Cash Flow Statement
Star Micronics Co Ltd
| Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
567
|
2 300
|
360
|
1 839
|
2 801
|
3 599
|
3 229
|
4 062
|
3 720
|
2 259
|
2 646
|
4 165
|
6 082
|
6 382
|
5 352
|
4 098
|
3 831
|
4 655
|
6 359
|
10 196
|
8 683
|
11 691
|
5 332
|
3 044
|
2 888
|
5 030
|
7 964
|
11 070
|
14 212
|
16 065
|
11 101
|
5 211
|
4 381
|
5 121
|
5 465
|
|
| Depreciation & Amortization |
223
|
(814)
|
1 762
|
1 685
|
1 620
|
1 603
|
1 607
|
1 664
|
1 743
|
1 841
|
1 885
|
1 882
|
1 924
|
2 096
|
2 274
|
2 247
|
2 167
|
2 241
|
2 198
|
2 258
|
1 954
|
3 103
|
2 419
|
2 364
|
2 255
|
2 200
|
2 127
|
2 202
|
2 414
|
2 549
|
2 710
|
2 770
|
2 703
|
2 836
|
3 241
|
|
| Stock-Based Compensation |
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
|
85
|
0
|
72
|
0
|
76
|
0
|
0
|
|
| Other Non-Cash Items |
716
|
795
|
483
|
(376)
|
(589)
|
(299)
|
487
|
(657)
|
(1 653)
|
(499)
|
680
|
488
|
(160)
|
(319)
|
(356)
|
(57)
|
(445)
|
(94)
|
598
|
233
|
755
|
1 094
|
489
|
35
|
(277)
|
(225)
|
(326)
|
(311)
|
(189)
|
(486)
|
(430)
|
(250)
|
(267)
|
82
|
581
|
|
| Cash Taxes Paid |
281
|
1 272
|
737
|
704
|
411
|
485
|
577
|
999
|
1 027
|
1 131
|
1 234
|
1 265
|
1 428
|
1 533
|
1 770
|
1 517
|
844
|
804
|
1 269
|
1 696
|
1 498
|
2 450
|
1 556
|
1 247
|
1 327
|
1 150
|
1 482
|
2 185
|
2 373
|
4 143
|
5 050
|
2 592
|
1 434
|
1 374
|
1 385
|
|
| Cash Interest Paid |
(2)
|
(3)
|
15
|
14
|
12
|
13
|
12
|
15
|
13
|
19
|
16
|
9
|
16
|
16
|
11
|
8
|
7
|
9
|
5
|
5
|
6
|
11
|
16
|
20
|
19
|
19
|
19
|
27
|
28
|
26
|
30
|
42
|
38
|
25
|
33
|
|
| Change in Working Capital |
(559)
|
(2 684)
|
915
|
(1 639)
|
(281)
|
(1 114)
|
(856)
|
(2 868)
|
(3 327)
|
(2 968)
|
(2 615)
|
(2 573)
|
(3 520)
|
(5 095)
|
(4 164)
|
(1 488)
|
(215)
|
1 724
|
(233)
|
(4 203)
|
(5 303)
|
(7 248)
|
(3 116)
|
(896)
|
1 977
|
4 034
|
(164)
|
(6 828)
|
(8 913)
|
(12 448)
|
(6 255)
|
3 080
|
(663)
|
(5 676)
|
(5 744)
|
|
| Cash from Operating Activities |
947
N/A
|
(404)
N/A
|
3 520
N/A
|
1 509
-57%
|
3 552
+135%
|
3 789
+7%
|
4 466
+18%
|
2 202
-51%
|
483
-78%
|
633
+31%
|
2 597
+310%
|
3 962
+53%
|
4 326
+9%
|
3 064
-29%
|
3 107
+1%
|
4 800
+55%
|
5 339
+11%
|
8 525
+60%
|
8 923
+5%
|
8 484
-5%
|
6 089
-28%
|
8 640
+42%
|
5 124
-41%
|
4 547
-11%
|
6 843
+50%
|
11 039
+61%
|
9 601
-13%
|
6 134
-36%
|
7 523
+23%
|
5 681
-24%
|
7 127
+25%
|
10 812
+52%
|
6 154
-43%
|
2 363
-62%
|
3 544
+50%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(178)
|
565
|
(981)
|
(799)
|
(1 082)
|
(1 152)
|
(1 267)
|
(1 766)
|
(3 265)
|
(4 012)
|
(2 281)
|
(908)
|
(1 386)
|
(1 919)
|
(2 119)
|
(1 555)
|
(984)
|
(2 205)
|
(3 477)
|
(4 160)
|
(3 408)
|
(5 280)
|
(3 575)
|
(2 737)
|
(1 955)
|
(1 468)
|
(1 052)
|
(1 461)
|
(2 171)
|
(2 827)
|
(2 321)
|
(1 393)
|
(4 957)
|
(10 048)
|
(11 665)
|
|
| Other Items |
(418)
|
(844)
|
(537)
|
(728)
|
(87)
|
441
|
874
|
694
|
1 358
|
1 564
|
(175)
|
(882)
|
(1 114)
|
579
|
1 046
|
149
|
1 797
|
141
|
(1 536)
|
(405)
|
458
|
75
|
425
|
1 236
|
702
|
2 342
|
1 792
|
(614)
|
(463)
|
222
|
282
|
(187)
|
(500)
|
(13 948)
|
(1 377)
|
|
| Cash from Investing Activities |
(596)
N/A
|
(279)
+53%
|
(1 518)
-444%
|
(1 527)
-1%
|
(1 169)
+23%
|
(711)
+39%
|
(393)
+45%
|
(1 072)
-173%
|
(1 908)
-78%
|
(2 448)
-28%
|
(2 455)
0%
|
(1 790)
+27%
|
(2 501)
-40%
|
(1 339)
+46%
|
(1 074)
+20%
|
(1 407)
-31%
|
813
N/A
|
(2 063)
N/A
|
(5 013)
-143%
|
(4 565)
+9%
|
(2 950)
+35%
|
(5 206)
-76%
|
(3 150)
+39%
|
(1 501)
+52%
|
(1 253)
+17%
|
874
N/A
|
740
-15%
|
(2 075)
N/A
|
(2 634)
-27%
|
(2 605)
+1%
|
(2 039)
+22%
|
(1 579)
+23%
|
(5 457)
-245%
|
(23 996)
-340%
|
(13 043)
+46%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10
|
1 954
|
(829)
|
(839)
|
(839)
|
(761)
|
(760)
|
(760)
|
0
|
(0)
|
22
|
77
|
114
|
127
|
88
|
(4 994)
|
(6 317)
|
(1 646)
|
(1 030)
|
(1 569)
|
(1 759)
|
(1 687)
|
(917)
|
(989)
|
20
|
34
|
(2 255)
|
(4 124)
|
(1 841)
|
(976)
|
(1 941)
|
(5 869)
|
(9 696)
|
19 789
|
24 707
|
|
| Net Issuance of Debt |
(6)
|
(10)
|
(13)
|
(13)
|
(15)
|
(16)
|
(16)
|
(19)
|
(21)
|
(23)
|
(24)
|
(26)
|
(27)
|
(24)
|
(22)
|
7 536
|
8 535
|
975
|
(30)
|
(32)
|
(27)
|
(38)
|
(28)
|
(34)
|
(35)
|
(32)
|
(2 529)
|
(2 530)
|
(29)
|
(90)
|
(136)
|
(97)
|
1 937
|
(46)
|
(2 034)
|
|
| Cash Paid for Dividends |
100
|
249
|
(974)
|
(998)
|
(992)
|
(1 024)
|
(1 041)
|
(1 111)
|
(1 177)
|
(1 261)
|
(1 346)
|
(1 429)
|
(1 515)
|
(1 853)
|
(2 026)
|
(1 945)
|
(1 889)
|
(1 812)
|
(1 821)
|
(1 922)
|
(1 975)
|
(2 944)
|
(1 975)
|
(1 993)
|
(1 977)
|
(2 049)
|
(2 223)
|
(2 286)
|
(2 251)
|
(2 640)
|
(2 628)
|
(2 219)
|
(2 130)
|
(1 983)
|
(2 627)
|
|
| Other |
0
|
0
|
3
|
0
|
(273)
|
(273)
|
(276)
|
(3)
|
(3)
|
(46)
|
(46)
|
(139)
|
(139)
|
(220)
|
(220)
|
(190)
|
(190)
|
(45)
|
(45)
|
(6)
|
(6)
|
(56)
|
(95)
|
(124)
|
(144)
|
(146)
|
(552)
|
(626)
|
(503)
|
(524)
|
(349)
|
(366)
|
(385)
|
(380)
|
(376)
|
|
| Cash from Financing Activities |
104
N/A
|
2 193
+2 019%
|
(1 813)
N/A
|
(1 847)
-2%
|
(2 119)
-15%
|
(2 073)
+2%
|
(2 092)
-1%
|
(1 892)
+10%
|
(1 202)
+36%
|
(1 330)
-11%
|
(1 394)
-5%
|
(1 518)
-9%
|
(1 569)
-3%
|
(1 971)
-26%
|
(2 180)
-11%
|
406
N/A
|
139
-66%
|
(2 528)
N/A
|
(2 926)
-16%
|
(3 528)
-21%
|
(3 767)
-7%
|
(4 725)
-25%
|
(3 015)
+36%
|
(3 141)
-4%
|
(2 136)
+32%
|
(2 193)
-3%
|
(7 559)
-245%
|
(9 566)
-27%
|
(4 624)
+52%
|
(4 229)
+9%
|
(5 054)
-20%
|
(8 550)
-69%
|
(10 275)
-20%
|
17 379
N/A
|
19 671
+13%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1 337)
|
(1 414)
|
(1 345)
|
(1 386)
|
61
|
(598)
|
(462)
|
(840)
|
1 089
|
2 325
|
2 136
|
456
|
976
|
1 525
|
(297)
|
(2 014)
|
(682)
|
1 100
|
495
|
(369)
|
(477)
|
(639)
|
(5)
|
(136)
|
(232)
|
968
|
1 387
|
3 073
|
2 100
|
1 272
|
1 836
|
2 064
|
1 763
|
(1 207)
|
765
|
|
| Net Change in Cash |
(882)
N/A
|
97
N/A
|
(1 156)
N/A
|
(3 250)
-181%
|
326
N/A
|
407
+25%
|
1 519
+273%
|
(1 602)
N/A
|
(1 538)
+4%
|
(820)
+47%
|
884
N/A
|
1 110
+26%
|
1 233
+11%
|
1 278
+4%
|
(444)
N/A
|
1 786
N/A
|
5 608
+214%
|
5 034
-10%
|
1 479
-71%
|
22
-98%
|
(1 105)
N/A
|
(1 930)
-75%
|
(1 046)
+46%
|
(231)
+78%
|
3 222
N/A
|
10 689
+232%
|
4 170
-61%
|
(2 434)
N/A
|
2 365
N/A
|
119
-95%
|
1 870
+1 478%
|
2 746
+47%
|
(7 815)
N/A
|
(5 461)
+30%
|
10 937
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
769
N/A
|
161
-79%
|
2 539
+1 479%
|
711
-72%
|
2 470
+247%
|
2 637
+7%
|
3 199
+21%
|
436
-86%
|
(2 782)
N/A
|
(3 379)
-21%
|
316
N/A
|
3 054
+866%
|
2 940
-4%
|
1 145
-61%
|
987
-14%
|
3 245
+229%
|
4 355
+34%
|
6 321
+45%
|
5 447
-14%
|
4 324
-21%
|
2 681
-38%
|
3 360
+25%
|
1 549
-54%
|
1 810
+17%
|
4 888
+170%
|
9 571
+96%
|
8 549
-11%
|
4 673
-45%
|
5 353
+15%
|
2 854
-47%
|
4 806
+68%
|
9 419
+96%
|
1 197
-87%
|
(7 685)
N/A
|
(8 121)
-6%
|
|