Ichigo Inc. (TYO:2337)
Japan · Delayed Price · Currency is JPY 412.00
-2.00 (-0.48%)
Jan 22, 2026, 3:30 PM JST
Ichigo Cash Flow Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 | Feb '21 Feb 28, 2021 | 2016 - 2020 |
Net Income | 24,208 | 21,784 | 17,962 | 14,234 | 9,595 | 7,610 | Upgrade |
Depreciation & Amortization | 4,864 | 4,951 | 4,956 | 5,516 | 5,793 | 4,918 | Upgrade |
Loss (Gain) From Sale of Assets | -7,005 | -7,818 | -4,226 | -3,590 | -2,527 | -693 | Upgrade |
Loss (Gain) From Sale of Investments | 211 | 4 | -4,048 | 264 | 30 | 118 | Upgrade |
Loss (Gain) on Equity Investments | 465 | 179 | - | - | - | - | Upgrade |
Other Operating Activities | -8,125 | -5,637 | -2,853 | -5,348 | -1,180 | -4,162 | Upgrade |
Change in Accounts Receivable | -540 | -1,721 | 1,469 | 1,082 | 842 | 925 | Upgrade |
Change in Inventory | -42,875 | -40,430 | -25,238 | -10,114 | -3,873 | 5,342 | Upgrade |
Change in Accounts Payable | -2,269 | 665 | 634 | 22 | -292 | 632 | Upgrade |
Change in Other Net Operating Assets | -999 | -426 | 2,767 | -1,812 | -449 | 773 | Upgrade |
Operating Cash Flow | -32,065 | -28,449 | -8,577 | 254 | 7,939 | 15,463 | Upgrade |
Operating Cash Flow Growth | - | - | - | -96.80% | -48.66% | 30.03% | Upgrade |
Capital Expenditures | -10,434 | -5,044 | -8,203 | -10,516 | -5,798 | -16,447 | Upgrade |
Sale of Property, Plant & Equipment | 15,458 | 19,016 | 18,384 | 14,065 | 12,757 | 2,850 | Upgrade |
Cash Acquisitions | - | -2,373 | - | - | - | - | Upgrade |
Divestitures | - | - | 3,356 | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -117 | -85 | -114 | -24 | -195 | -1,468 | Upgrade |
Investment in Securities | 398 | -1,797 | -15,057 | -856 | -18 | -532 | Upgrade |
Other Investing Activities | -146 | 20 | -203 | 16 | 13 | -10 | Upgrade |
Investing Cash Flow | 103 | 5,358 | -2,524 | 2,635 | 6,502 | -15,630 | Upgrade |
Short-Term Debt Issued | - | - | 15,764 | - | - | 1,793 | Upgrade |
Long-Term Debt Issued | - | 110,721 | 70,864 | 44,834 | 26,552 | 55,247 | Upgrade |
Total Debt Issued | 97,241 | 110,721 | 86,628 | 44,834 | 26,552 | 57,040 | Upgrade |
Short-Term Debt Repaid | - | -10,206 | - | -1,419 | -2,497 | - | Upgrade |
Long-Term Debt Repaid | - | -71,574 | -60,512 | -42,292 | -34,681 | -50,571 | Upgrade |
Total Debt Repaid | -54,143 | -81,780 | -60,512 | -43,711 | -37,178 | -50,571 | Upgrade |
Net Debt Issued (Repaid) | 43,098 | 28,941 | 26,116 | 1,123 | -10,626 | 6,469 | Upgrade |
Issuance of Common Stock | 26 | 92 | 7 | - | - | 4 | Upgrade |
Repurchase of Common Stock | -8,534 | -5,564 | -4,771 | -4,499 | -1,499 | -2,999 | Upgrade |
Common Dividends Paid | -4,392 | -3,893 | -3,553 | -3,197 | -3,230 | -3,298 | Upgrade |
Other Financing Activities | -9 | -9 | -8 | -9 | -5 | 9,991 | Upgrade |
Financing Cash Flow | 30,189 | 19,567 | 17,791 | -6,582 | -15,360 | 10,167 | Upgrade |
Foreign Exchange Rate Adjustments | 2 | - | - | - | - | - | Upgrade |
Miscellaneous Cash Flow Adjustments | 1 | - | -903 | -2,207 | -3,456 | -237 | Upgrade |
Net Cash Flow | -1,770 | -3,524 | 5,787 | -5,900 | -4,375 | 9,763 | Upgrade |
Free Cash Flow | -42,499 | -33,493 | -16,780 | -10,262 | 2,141 | -984 | Upgrade |
Free Cash Flow Margin | -42.77% | -40.08% | -20.28% | -15.07% | 3.76% | -1.60% | Upgrade |
Free Cash Flow Per Share | -100.89 | -76.73 | -37.26 | -22.30 | 4.57 | -2.05 | Upgrade |
Cash Interest Paid | 3,802 | 2,827 | 2,161 | 2,051 | 2,174 | 2,119 | Upgrade |
Cash Income Tax Paid | 8,353 | 5,880 | 3,044 | 5,463 | 1,350 | 4,384 | Upgrade |
Levered Free Cash Flow | -45,027 | -32,792 | -16,171 | -11,575 | -972.88 | -3,166 | Upgrade |
Unlevered Free Cash Flow | -42,510 | -30,874 | -14,702 | -10,222 | 490.25 | -1,705 | Upgrade |
Change in Working Capital | -46,683 | -41,912 | -20,368 | -10,822 | -3,772 | 7,672 | Upgrade |
Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.