Sohgo Security Services Co.,Ltd. (TYO:2331)
Japan
· Delayed Price · Currency is JPY 1,003.50
-1.00 (-0.10%)
Jun 6, 2025, 3:30 PM JST
Sohgo Security Services 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 | 43,732 | 41,850 | 38,791 | 44,678 | 37,756 | Upgrade
|
| Depreciation & Amortization | 23,297 | 21,862 | 20,769 | 19,288 | 18,280 | Upgrade
|
| Loss (Gain) From Sale of Assets | 217 | 273 | -373 | 359 | 575 | Upgrade
|
| Loss (Gain) From Sale of Investments | -36 | -352 | -308 | -73 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -2,134 | -2,062 | -1,190 | -1,588 | -1,399 | Upgrade
|
| Other Operating Activities | -9,961 | -11,970 | -12,890 | -12,055 | -12,033 | Upgrade
|
| Change in Accounts Receivable | 374 | 345 | -7,622 | -2,126 | 3,222 | Upgrade
|
| Change in Inventory | -1,491 | -2,013 | -2,564 | 175 | -480 | Upgrade
|
| Change in Accounts Payable | -92 | 63 | 4,267 | 485 | -1,483 | Upgrade
|
| Change in Other Net Operating Assets | -11,259 | 8,067 | -7,198 | -6,407 | 11,084 | Upgrade
|
| Operating Cash Flow | 42,647 | 56,063 | 31,682 | 42,736 | 55,522 | Upgrade
|
| Operating Cash Flow Growth | -23.93% | 76.95% | -25.87% | -23.03% | 63.80% | Upgrade
|
| Capital Expenditures | -14,854 | -14,419 | -15,166 | -13,109 | -11,937 | Upgrade
|
| Sale of Property, Plant & Equipment | 488 | 87 | 2,043 | 584 | 358 | Upgrade
|
| Cash Acquisitions | 3,049 | -4,189 | -10,006 | - | -22,853 | Upgrade
|
| Sale (Purchase) of Intangibles | -2,922 | -1,075 | -2,107 | -2,695 | -1,502 | Upgrade
|
| Investment in Securities | -264 | 2,123 | -371 | -618 | -4,328 | Upgrade
|
| Other Investing Activities | -1,049 | 557 | 845 | 1,898 | 1,771 | Upgrade
|
| Investing Cash Flow | -15,550 | -16,913 | -24,818 | -14,093 | -38,452 | Upgrade
|
| Short-Term Debt Issued | 653 | 124 | - | - | 948 | Upgrade
|
| Long-Term Debt Issued | 325 | 306 | 835 | 462 | 2,247 | Upgrade
|
| Total Debt Issued | 978 | 430 | 835 | 462 | 3,195 | Upgrade
|
| Short-Term Debt Repaid | - | - | -2,022 | -1,553 | - | Upgrade
|
| Long-Term Debt Repaid | -805 | -893 | -2,945 | -2,980 | -3,273 | Upgrade
|
| Total Debt Repaid | -805 | -893 | -4,967 | -4,533 | -3,273 | Upgrade
|
| Net Debt Issued (Repaid) | 173 | -463 | -4,132 | -4,071 | -78 | Upgrade
|
| Repurchase of Common Stock | -15,000 | -5,000 | - | - | - | Upgrade
|
| Dividends Paid | -13,525 | -8,715 | -8,809 | -7,594 | -7,138 | Upgrade
|
| Other Financing Activities | -7,957 | -7,325 | -6,439 | -6,518 | -5,498 | Upgrade
|
| Financing Cash Flow | -36,309 | -21,503 | -19,380 | -18,183 | -12,714 | Upgrade
|
| Foreign Exchange Rate Adjustments | 68 | -56 | 43 | 41 | -2 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 401 | -1 | -1 | Upgrade
|
| Net Cash Flow | -9,144 | 17,591 | -12,072 | 10,500 | 4,353 | Upgrade
|
| Free Cash Flow | 27,793 | 41,644 | 16,516 | 29,627 | 43,585 | Upgrade
|
| Free Cash Flow Growth | -33.26% | 152.14% | -44.25% | -32.02% | 90.62% | Upgrade
|
| Free Cash Flow Margin | 5.04% | 7.99% | 3.36% | 6.06% | 9.28% | Upgrade
|
| Free Cash Flow Per Share | 56.81 | 82.81 | 32.63 | 58.53 | 86.11 | Upgrade
|
| Cash Interest Paid | 1,906 | 1,823 | 1,790 | 1,918 | 2,030 | Upgrade
|
| Cash Income Tax Paid | 10,601 | 12,825 | 13,591 | 12,584 | 12,324 | Upgrade
|
| Levered Free Cash Flow | 26,923 | 26,238 | 26,000 | 25,568 | 27,618 | Upgrade
|
| Unlevered Free Cash Flow | 28,117 | 27,377 | 27,125 | 26,764 | 28,891 | Upgrade
|
| Change in Net Working Capital | 2,531 | 2,791 | -1,153 | 2,854 | -1,502 | Upgrade
|
Updated Feb 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.