Village Vanguard CO.,LTD. (TYO:2769)
Japan
· Delayed Price · Currency is JPY 1,023.00
-1.00 (-0.10%)
Apr 28, 2025, 3:30 PM JST
Village Vanguard CO.,LTD. Cash Flow Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 28, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | May '20 May 31, 2020 | 2015 - 2019 |
| Net Income | - | -1,094 | 89 | 140 | 43 | -553 | Upgrade
|
| Depreciation & Amortization | - | 277 | 291 | 314 | 328 | 331 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 159 | 62 | 243 | 47 | 164 | Upgrade
|
| Other Operating Activities | - | -26 | -164 | -117 | -66 | -405 | Upgrade
|
| Change in Accounts Receivable | - | 66 | -22 | -455 | -107 | 263 | Upgrade
|
| Change in Inventory | - | -1,217 | -106 | 1,138 | -381 | 617 | Upgrade
|
| Change in Accounts Payable | - | 838 | -216 | -106 | 1,922 | -2,970 | Upgrade
|
| Change in Other Net Operating Assets | - | 61 | 13 | 293 | 437 | -183 | Upgrade
|
| Operating Cash Flow | - | -936 | -53 | 1,450 | 2,223 | -2,736 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -34.77% | - | - | Upgrade
|
| Capital Expenditures | - | -217 | -130 | -67 | -15 | -150 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -80 | -30 | -125 | -145 | -115 | Upgrade
|
| Other Investing Activities | - | -109 | 2 | -50 | -54 | -129 | Upgrade
|
| Investing Cash Flow | - | -406 | -158 | -242 | -214 | -394 | Upgrade
|
| Short-Term Debt Issued | - | 6 | 4 | - | - | 2,200 | Upgrade
|
| Long-Term Debt Issued | - | 3,290 | 3,360 | 5,707 | 4,600 | 4,066 | Upgrade
|
| Total Debt Issued | - | 3,296 | 3,364 | 5,707 | 4,600 | 6,266 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -92 | -2,001 | - | Upgrade
|
| Long-Term Debt Repaid | - | -3,425 | -3,999 | -5,353 | -3,855 | -3,916 | Upgrade
|
| Total Debt Repaid | - | -3,425 | -3,999 | -5,445 | -5,856 | -3,916 | Upgrade
|
| Net Debt Issued (Repaid) | - | -129 | -635 | 262 | -1,256 | 2,350 | Upgrade
|
| Dividends Paid | - | -120 | -120 | -120 | -121 | -229 | Upgrade
|
| Other Financing Activities | - | -92 | -108 | -138 | -174 | -206 | Upgrade
|
| Financing Cash Flow | - | -341 | -863 | 4 | -1,551 | 1,915 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | 1 | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | -1 | - | -2 | - | Upgrade
|
| Net Cash Flow | - | -1,684 | -1,075 | 1,213 | 456 | -1,215 | Upgrade
|
| Free Cash Flow | - | -1,153 | -183 | 1,383 | 2,208 | -2,886 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -37.36% | - | - | Upgrade
|
| Free Cash Flow Margin | - | -4.65% | -0.72% | 5.17% | 7.80% | -9.86% | Upgrade
|
| Free Cash Flow Per Share | - | -146.99 | -23.32 | 176.16 | 281.09 | -367.73 | Upgrade
|
| Cash Interest Paid | - | 153 | 128 | 136 | 147 | 116 | Upgrade
|
| Cash Income Tax Paid | - | 25 | 165 | 119 | 45 | 219 | Upgrade
|
| Levered Free Cash Flow | - | -1,014 | -321.75 | 1,018 | 1,854 | -3,028 | Upgrade
|
| Unlevered Free Cash Flow | - | -921.25 | -241.13 | 1,103 | 1,945 | -2,957 | Upgrade
|
| Change in Net Working Capital | -1,083 | 330 | 464 | -761 | -1,758 | 2,841 | Upgrade
|
Updated Jan 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.