Geo Holdings Corporation (TYO:2681)
Japan
· Delayed Price · Currency is JPY 1,973.00
+67.00 (3.52%)
Apr 25, 2025, 10:45 AM JST
Geo Holdings Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2015 - 2019 |
| Net Income | - | 17,306 | 10,675 | 8,101 | 2,144 | 7,983 | Upgrade
|
| Depreciation & Amortization | - | 8,686 | 8,231 | 8,846 | 10,055 | 10,822 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 1,611 | 1,250 | 1,797 | 1,932 | 2,770 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -250 | - | - | Upgrade
|
| Other Operating Activities | - | -7,268 | -5,237 | -9,097 | -6,313 | -11,145 | Upgrade
|
| Change in Accounts Receivable | - | -2,759 | -1,701 | 968 | -787 | -1,685 | Upgrade
|
| Change in Inventory | - | -6,464 | -12,649 | -8,990 | -3,986 | -438 | Upgrade
|
| Change in Accounts Payable | - | -303 | 3,565 | -6,304 | 8,594 | -2,453 | Upgrade
|
| Change in Other Net Operating Assets | - | -1,513 | 149 | -802 | 789 | -746 | Upgrade
|
| Operating Cash Flow | - | 9,296 | 4,283 | -5,731 | 12,428 | 5,108 | Upgrade
|
| Operating Cash Flow Growth | - | 117.04% | - | - | 143.31% | -35.37% | Upgrade
|
| Capital Expenditures | - | -7,151 | -6,487 | -5,002 | -5,783 | -7,014 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -2,040 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -1,994 | -1,180 | -1,520 | -1,391 | -770 | Upgrade
|
| Investment in Securities | - | -947 | -1,036 | - | - | - | Upgrade
|
| Other Investing Activities | - | -309 | -886 | -172 | -823 | -832 | Upgrade
|
| Investing Cash Flow | - | -10,401 | -9,589 | -6,694 | -8,225 | -11,342 | Upgrade
|
| Short-Term Debt Issued | - | - | 5,999 | - | - | 2,850 | Upgrade
|
| Long-Term Debt Issued | - | 25,168 | 9,900 | 12,000 | 25,000 | 8,500 | Upgrade
|
| Total Debt Issued | - | 25,168 | 15,899 | 12,000 | 25,000 | 11,350 | Upgrade
|
| Short-Term Debt Repaid | - | -4,000 | - | - | -5,000 | - | Upgrade
|
| Long-Term Debt Repaid | - | -7,527 | -5,893 | -5,012 | -3,737 | -4,610 | Upgrade
|
| Total Debt Repaid | - | -11,527 | -5,893 | -5,012 | -8,737 | -4,610 | Upgrade
|
| Net Debt Issued (Repaid) | - | 13,641 | 10,006 | 6,988 | 16,263 | 6,740 | Upgrade
|
| Repurchase of Common Stock | - | - | -4,800 | - | - | -1,999 | Upgrade
|
| Dividends Paid | - | -948 | -1,017 | -1,227 | -1,443 | -1,470 | Upgrade
|
| Other Financing Activities | - | -297 | -251 | -166 | -137 | -234 | Upgrade
|
| Financing Cash Flow | - | 12,396 | 3,938 | 5,595 | 14,683 | 3,037 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 306 | 80 | 105 | 23 | 5 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 393 | 2 | - | - | 84 | Upgrade
|
| Net Cash Flow | - | 11,990 | -1,286 | -6,725 | 18,909 | -3,108 | Upgrade
|
| Free Cash Flow | - | 2,145 | -2,204 | -10,733 | 6,645 | -1,906 | Upgrade
|
| Free Cash Flow Margin | - | 0.49% | -0.58% | -3.21% | 2.02% | -0.63% | Upgrade
|
| Free Cash Flow Per Share | - | 53.80 | -52.51 | -252.68 | 156.72 | -44.14 | Upgrade
|
| Cash Interest Paid | - | 265 | 238 | 214 | 230 | 153 | Upgrade
|
| Cash Income Tax Paid | - | 4,524 | 1,932 | 5,469 | 1,859 | 6,026 | Upgrade
|
| Levered Free Cash Flow | - | -1,422 | -2,032 | -9,107 | 11,201 | -977.88 | Upgrade
|
| Unlevered Free Cash Flow | - | -1,244 | -1,883 | -8,973 | 11,345 | -882.25 | Upgrade
|
| Change in Net Working Capital | - | 11,294 | 9,085 | 16,406 | -5,768 | 10,124 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.