Hard Off Corporation Co.,Ltd. (TYO:2674)
Japan
· Delayed Price · Currency is JPY 1,773.00
+33.00 (1.90%)
May 16, 2025, 3:30 PM JST
Hard Off Corporation 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 | 3,232 | 2,909 | 2,426 | 1,607 | 733 | Upgrade
|
| Depreciation & Amortization | 865 | 669 | 574 | 522 | 492 | Upgrade
|
| Loss (Gain) From Sale of Assets | 163 | 78 | 95 | 139 | 369 | Upgrade
|
| Loss (Gain) From Sale of Investments | 4 | 1 | -2 | -98 | -117 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | 17 | Upgrade
|
| Other Operating Activities | -946 | -862 | -538 | -463 | -279 | Upgrade
|
| Change in Accounts Receivable | -135 | -260 | -147 | -61 | -95 | Upgrade
|
| Change in Inventory | -1,258 | -1,037 | -752 | -252 | 37 | Upgrade
|
| Change in Accounts Payable | 149 | 365 | 128 | 93 | -34 | Upgrade
|
| Change in Other Net Operating Assets | -19 | 6 | -18 | -3 | 7 | Upgrade
|
| Operating Cash Flow | 2,055 | 1,869 | 1,766 | 1,484 | 1,130 | Upgrade
|
| Operating Cash Flow Growth | 9.95% | 5.83% | 19.00% | 31.33% | 37.47% | Upgrade
|
| Capital Expenditures | -1,234 | -884 | -635 | -307 | -201 | Upgrade
|
| Cash Acquisitions | - | - | - | - | 15 | Upgrade
|
| Sale (Purchase) of Intangibles | -440 | -248 | -227 | -213 | -258 | Upgrade
|
| Investment in Securities | - | - | 67 | 298 | 135 | Upgrade
|
| Other Investing Activities | -75 | -66 | -25 | 3 | -1 | Upgrade
|
| Investing Cash Flow | -1,749 | -1,198 | -820 | -219 | -312 | Upgrade
|
| Short-Term Debt Issued | 830 | 370 | - | - | 500 | Upgrade
|
| Total Debt Issued | 830 | 370 | - | - | 500 | Upgrade
|
| Short-Term Debt Repaid | - | - | -10 | -220 | -60 | Upgrade
|
| Total Debt Repaid | - | - | -10 | -220 | -60 | Upgrade
|
| Net Debt Issued (Repaid) | 830 | 370 | -10 | -220 | 440 | Upgrade
|
| Issuance of Common Stock | - | - | 24 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -187 | Upgrade
|
| Dividends Paid | -1,056 | -833 | -555 | -485 | -540 | Upgrade
|
| Other Financing Activities | -108 | -124 | -173 | -194 | -193 | Upgrade
|
| Financing Cash Flow | -334 | -587 | -714 | -899 | -480 | Upgrade
|
| Foreign Exchange Rate Adjustments | 13 | 30 | 73 | 42 | 7 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -1 | 323 | Upgrade
|
| Net Cash Flow | -15 | 114 | 305 | 407 | 668 | Upgrade
|
| Free Cash Flow | 821 | 985 | 1,131 | 1,177 | 929 | Upgrade
|
| Free Cash Flow Growth | -16.65% | -12.91% | -3.91% | 26.70% | 35.62% | Upgrade
|
| Free Cash Flow Margin | 2.45% | 3.27% | 4.18% | 4.80% | 4.37% | Upgrade
|
| Free Cash Flow Per Share | 59.08 | 70.88 | 81.47 | 84.80 | 68.32 | Upgrade
|
| Cash Interest Paid | 17 | 9 | 8 | 11 | 12 | Upgrade
|
| Cash Income Tax Paid | 947 | 869 | 528 | 465 | 347 | Upgrade
|
| Levered Free Cash Flow | 25.25 | 326.88 | 589 | 780 | -148 | Upgrade
|
| Unlevered Free Cash Flow | 35.88 | 332.5 | 594 | 786.88 | -140.5 | Upgrade
|
| Change in Net Working Capital | 1,167 | 957 | 563 | 172 | 671 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.