Golf Digest Online Inc. (TYO:3319)
Japan
· Delayed Price · Currency is JPY 357.00
+43.00 (13.69%)
Apr 25, 2025, 3:30 PM JST
Golf Digest Online Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -1,007 | 427 | 565 | 1,530 | 829 | Upgrade
|
| Depreciation & Amortization | 4,757 | 4,083 | 2,857 | 1,886 | 1,528 | Upgrade
|
| Loss (Gain) From Sale of Assets | 138 | - | 158 | 128 | 75 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | 2 | Upgrade
|
| Other Operating Activities | -768 | -10 | -338 | -767 | -468 | Upgrade
|
| Change in Accounts Receivable | -571 | -408 | -252 | -8 | -19 | Upgrade
|
| Change in Inventory | 134 | 249 | -2,224 | -178 | 1,766 | Upgrade
|
| Change in Accounts Payable | 730 | -335 | 551 | 115 | -607 | Upgrade
|
| Change in Other Net Operating Assets | -1,457 | 558 | 95 | 1,213 | 1,782 | Upgrade
|
| Operating Cash Flow | 1,956 | 4,564 | 1,412 | 3,919 | 4,888 | Upgrade
|
| Operating Cash Flow Growth | -57.14% | 223.23% | -63.97% | -19.82% | 130.24% | Upgrade
|
| Capital Expenditures | -1,542 | -1,925 | -2,809 | -1,288 | -873 | Upgrade
|
| Sale (Purchase) of Intangibles | -1,574 | -1,570 | -1,057 | -902 | -349 | Upgrade
|
| Investment in Securities | - | - | - | - | 11 | Upgrade
|
| Other Investing Activities | 45 | -47 | -8,927 | -1,390 | -73 | Upgrade
|
| Investing Cash Flow | -3,071 | -3,542 | -12,793 | -3,580 | -1,284 | Upgrade
|
| Short-Term Debt Issued | 2,100 | 1,016 | 4,277 | 468 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 14,870 | - | - | Upgrade
|
| Total Debt Issued | 2,100 | 1,016 | 19,147 | 468 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -1,933 | Upgrade
|
| Long-Term Debt Repaid | -1,527 | -1,533 | -228 | -666 | -667 | Upgrade
|
| Total Debt Repaid | -1,527 | -1,533 | -228 | -666 | -2,600 | Upgrade
|
| Net Debt Issued (Repaid) | 573 | -517 | 18,919 | -198 | -2,600 | Upgrade
|
| Issuance of Common Stock | - | - | 6,000 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | -79 | - | - | Upgrade
|
| Dividends Paid | - | -173 | -173 | -173 | -100 | Upgrade
|
| Other Financing Activities | -71 | -2 | -12,753 | -1 | -3 | Upgrade
|
| Financing Cash Flow | 502 | -692 | 11,914 | -372 | -2,703 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1 | 43 | -1,016 | 64 | -22 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 2 | -1 | - | - | -3 | Upgrade
|
| Net Cash Flow | -610 | 372 | -483 | 31 | 876 | Upgrade
|
| Free Cash Flow | 414 | 2,639 | -1,397 | 2,631 | 4,015 | Upgrade
|
| Free Cash Flow Growth | -84.31% | - | - | -34.47% | 323.52% | Upgrade
|
| Free Cash Flow Margin | 0.73% | 4.99% | -3.03% | 6.64% | 11.92% | Upgrade
|
| Free Cash Flow Per Share | 22.74 | 144.97 | -76.58 | 143.98 | 219.71 | Upgrade
|
| Cash Interest Paid | 714 | 617 | 96 | 8 | 25 | Upgrade
|
| Cash Income Tax Paid | 588 | 30 | 403 | 775 | 474 | Upgrade
|
| Levered Free Cash Flow | 991.88 | 1,665 | -4,559 | 2,539 | 3,803 | Upgrade
|
| Unlevered Free Cash Flow | 1,450 | 2,063 | -4,458 | 2,547 | 3,819 | Upgrade
|
| Change in Net Working Capital | -324 | -1,237 | 4,193 | -1,785 | -2,989 | Upgrade
|
Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.