Disco Corporation (DSCSY)
OTCMKTS
· Delayed Price · Currency is USD
19.42
-0.02 (-0.10%)
Apr 29, 2025, 3:58 PM EDT
Disco Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
| Net Income | 168,146 | 114,576 | 112,785 | 92,251 | 53,434 | Upgrade
|
| Depreciation & Amortization | 12,198 | 11,031 | 10,371 | 8,551 | 6,815 | Upgrade
|
| Loss (Gain) From Sale of Assets | 49 | 7,589 | -502 | 74 | 34 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -10 | - | 19 | Upgrade
|
| Loss (Gain) on Equity Investments | -267 | -141 | -192 | -461 | -289 | Upgrade
|
| Other Operating Activities | -36,949 | -30,666 | -32,546 | -19,908 | -6,077 | Upgrade
|
| Change in Accounts Receivable | 2,874 | -2,650 | -1,398 | -2,923 | -6,058 | Upgrade
|
| Change in Inventory | -24,596 | -22,226 | -21,682 | -9,594 | -3,825 | Upgrade
|
| Change in Accounts Payable | -5,614 | 11,068 | -1,861 | 6,421 | 6,756 | Upgrade
|
| Change in Other Net Operating Assets | 4,523 | 8,943 | 16,818 | 9,243 | 5,900 | Upgrade
|
| Operating Cash Flow | 120,364 | 97,524 | 81,783 | 83,654 | 56,709 | Upgrade
|
| Operating Cash Flow Growth | 23.42% | 19.25% | -2.24% | 47.52% | 81.19% | Upgrade
|
| Capital Expenditures | -66,861 | -16,140 | -14,208 | -43,576 | -21,026 | Upgrade
|
| Sale of Property, Plant & Equipment | 22 | 24 | 1,115 | 9 | 75 | Upgrade
|
| Sale (Purchase) of Intangibles | -69 | -111 | -43 | -56 | -87 | Upgrade
|
| Investment in Securities | - | - | 29 | - | 8,126 | Upgrade
|
| Other Investing Activities | -1,125 | -107 | -12 | -52 | 20 | Upgrade
|
| Investing Cash Flow | -68,002 | -16,403 | -13,077 | -43,591 | -13,107 | Upgrade
|
| Issuance of Common Stock | 323 | 260 | 115 | 209 | 829 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -1 | Upgrade
|
| Dividends Paid | -38,467 | -31,115 | -32,154 | -27,401 | -16,653 | Upgrade
|
| Other Financing Activities | -6 | -83 | -51 | -1 | - | Upgrade
|
| Financing Cash Flow | -38,150 | -30,938 | -32,090 | -27,193 | -15,825 | Upgrade
|
| Foreign Exchange Rate Adjustments | -531 | 2,251 | 666 | 3,091 | 2,249 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -1 | -1 | - | - | Upgrade
|
| Net Cash Flow | 13,680 | 52,433 | 37,281 | 15,961 | 30,026 | Upgrade
|
| Free Cash Flow | 53,503 | 81,384 | 67,575 | 40,078 | 35,683 | Upgrade
|
| Free Cash Flow Growth | -34.26% | 20.43% | 68.61% | 12.32% | 454.86% | Upgrade
|
| Free Cash Flow Margin | 13.60% | 26.46% | 23.78% | 15.79% | 19.51% | Upgrade
|
| Free Cash Flow Per Share | 491.91 | 748.32 | 622.00 | 369.00 | 328.87 | Upgrade
|
| Cash Income Tax Paid | 37,738 | 31,600 | 33,463 | 21,182 | 6,860 | Upgrade
|
| Levered Free Cash Flow | 37,266 | 70,036 | 52,326 | 35,148 | 31,665 | Upgrade
|
| Unlevered Free Cash Flow | 37,266 | 70,036 | 52,326 | 35,148 | 31,665 | Upgrade
|
| Change in Net Working Capital | 12,199 | 653 | 12,780 | -13,061 | -12,804 | Upgrade
|
Updated Jan 23, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.