Fantasista Co., Ltd. (TYO:1783)
Japan
· Delayed Price · Currency is JPY 42.00
+1.00 (2.38%)
May 16, 2025, 3:30 PM JST
Fantasista Cash Flow Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2015 - 2019 |
| Net Income | - | 742 | 1,477 | -716 | -893 | -3,746 | Upgrade
|
| Depreciation & Amortization | - | 349 | 338 | 413 | 98 | 67 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | 581 | 6 | 993 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | 38 | 1,098 | 1,212 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | 260 | Upgrade
|
| Other Operating Activities | - | -270 | -348 | -264 | -28 | 77 | Upgrade
|
| Change in Accounts Receivable | - | -399 | 112 | -245 | 13 | -37 | Upgrade
|
| Change in Inventory | - | -6,245 | 755 | -1,627 | 4,100 | -157 | Upgrade
|
| Change in Accounts Payable | - | 1,707 | -461 | 269 | -64 | - | Upgrade
|
| Change in Other Net Operating Assets | - | 140 | -141 | -493 | -31 | 1,041 | Upgrade
|
| Operating Cash Flow | - | -3,976 | 1,732 | -2,044 | 4,299 | -290 | Upgrade
|
| Capital Expenditures | - | -774 | -22 | -12 | -66 | -170 | Upgrade
|
| Cash Acquisitions | - | - | - | -1,210 | -47 | -74 | Upgrade
|
| Divestitures | - | - | -2 | 48 | 410 | 493 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -83 | -45 | -4 | - | -8 | Upgrade
|
| Investment in Securities | - | -150 | -150 | -10 | 625 | -1 | Upgrade
|
| Other Investing Activities | - | 6 | -11 | 2 | 28 | -203 | Upgrade
|
| Investing Cash Flow | - | -706 | -230 | -1,422 | 1,058 | -233 | Upgrade
|
| Short-Term Debt Issued | - | 4,459 | 2,635 | 1,070 | 30 | 674 | Upgrade
|
| Long-Term Debt Issued | - | 2,275 | - | 660 | - | 100 | Upgrade
|
| Total Debt Issued | - | 6,734 | 2,635 | 1,730 | 30 | 774 | Upgrade
|
| Short-Term Debt Repaid | - | -1,383 | -3,396 | -1,035 | -338 | -336 | Upgrade
|
| Long-Term Debt Repaid | - | -561 | -7 | -287 | -3,787 | -360 | Upgrade
|
| Total Debt Repaid | - | -1,944 | -3,403 | -1,322 | -4,125 | -696 | Upgrade
|
| Net Debt Issued (Repaid) | - | 4,790 | -768 | 408 | -4,095 | 78 | Upgrade
|
| Issuance of Common Stock | - | 2 | 121 | 4,707 | 354 | 44 | Upgrade
|
| Other Financing Activities | - | -21 | -8 | -2,003 | 1 | 10 | Upgrade
|
| Financing Cash Flow | - | 4,771 | -655 | 3,112 | -3,740 | 132 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -1 | 8 | - | 24 | Upgrade
|
| Net Cash Flow | - | 89 | 846 | -346 | 1,617 | -367 | Upgrade
|
| Free Cash Flow | - | -4,750 | 1,710 | -2,056 | 4,233 | -460 | Upgrade
|
| Free Cash Flow Margin | - | -53.94% | 16.15% | -40.90% | 61.40% | -18.59% | Upgrade
|
| Free Cash Flow Per Share | - | -27.93 | 10.08 | -14.71 | 71.40 | -7.96 | Upgrade
|
| Cash Interest Paid | - | 23 | 48 | 36 | 116 | 155 | Upgrade
|
| Cash Income Tax Paid | - | 303 | 349 | 112 | -1 | -61 | Upgrade
|
| Levered Free Cash Flow | - | -4,551 | 1,667 | -2,775 | 4,385 | 225 | Upgrade
|
| Unlevered Free Cash Flow | - | -4,517 | 1,697 | -2,753 | 4,457 | 321.88 | Upgrade
|
| Change in Net Working Capital | -907 | 4,448 | -486 | 3,197 | -4,215 | -1,011 | Upgrade
|
Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.