TOKYO BASE Co.,Ltd. (TYO:3415)
Japan
· Delayed Price · Currency is JPY 261.00
+5.00 (1.95%)
Apr 28, 2025, 3:30 PM JST
TOKYO BASE Cash Flow Statement
Financials in millions JPY. Fiscal year is February - January.
Millions JPY. Fiscal year is Feb - Jan.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jan '25 Jan 31, 2025 | Jan '24 Jan 31, 2024 | Jan '23 Jan 31, 2023 | Jan '22 Jan 31, 2022 | Feb '21 Feb 28, 2021 | 2020 |
| Net Income | 776.87 | 852 | -209 | 1,175 | -41 | Upgrade
|
| Depreciation & Amortization | 467.54 | 981 | 1,166 | 831.27 | 191 | Upgrade
|
| Other Amortization | 17.01 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 288 | 262 | 108 | 216 | Upgrade
|
| Asset Writedown & Restructuring Costs | 200.51 | - | - | - | - | Upgrade
|
| Other Operating Activities | -42.77 | -378 | -513 | 129.82 | -268 | Upgrade
|
| Change in Accounts Receivable | -348.86 | 190 | -180 | -265.09 | -72 | Upgrade
|
| Change in Inventory | 267.11 | -459 | -503 | -488.73 | 200 | Upgrade
|
| Change in Accounts Payable | 290.8 | -303 | -232 | -177.82 | -111 | Upgrade
|
| Change in Unearned Revenue | -1.47 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 117.63 | -343 | 273 | -349.09 | 23 | Upgrade
|
| Operating Cash Flow | 1,744 | 828 | 64 | 963.27 | 138 | Upgrade
|
| Operating Cash Flow Growth | 110.67% | 1193.75% | -93.36% | 598.02% | -89.61% | Upgrade
|
| Capital Expenditures | -418.43 | -105 | -761 | -1,057 | -669 | Upgrade
|
| Cash Acquisitions | -46.52 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -3.79 | - | -16 | -41.45 | -20 | Upgrade
|
| Investment in Securities | - | - | - | - | 19 | Upgrade
|
| Other Investing Activities | -289.47 | -10 | 47 | -638.18 | -208 | Upgrade
|
| Investing Cash Flow | -758.21 | -115 | -730 | -1,737 | -878 | Upgrade
|
| Short-Term Debt Issued | - | - | 1,100 | - | - | Upgrade
|
| Long-Term Debt Issued | 1,600 | 2,700 | 800 | - | 950 | Upgrade
|
| Total Debt Issued | 1,600 | 2,700 | 1,900 | 1,091 | 950 | Upgrade
|
| Short-Term Debt Repaid | -200 | -200 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -1,812 | -1,004 | -1,235 | - | -1,190 | Upgrade
|
| Total Debt Repaid | -2,012 | -1,204 | -1,235 | -1,365 | -1,190 | Upgrade
|
| Net Debt Issued (Repaid) | -412.08 | 1,496 | 665 | -273.82 | -240 | Upgrade
|
| Issuance of Common Stock | 94.1 | 23 | - | 2,085 | 7 | Upgrade
|
| Repurchase of Common Stock | -1,001 | - | - | - | -2,562 | Upgrade
|
| Common Dividends Paid | -183.45 | - | - | - | - | Upgrade
|
| Dividends Paid | -183.45 | -91 | - | - | - | Upgrade
|
| Other Financing Activities | -0 | -494 | -668 | -477.82 | - | Upgrade
|
| Financing Cash Flow | -1,502 | 934 | -3 | 1,333 | -2,795 | Upgrade
|
| Foreign Exchange Rate Adjustments | 22.19 | 10 | 29 | 28.36 | -1 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 1 | - | - | -1 | Upgrade
|
| Net Cash Flow | -494.07 | 1,658 | -640 | 588 | -3,537 | Upgrade
|
| Free Cash Flow | 1,326 | 723 | -697 | -93.82 | -531 | Upgrade
|
| Free Cash Flow Growth | 83.39% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 6.56% | 3.62% | -3.63% | -0.49% | -3.62% | Upgrade
|
| Free Cash Flow Per Share | 30.23 | 15.51 | -15.20 | -2.06 | -11.53 | Upgrade
|
| Cash Interest Paid | 30.54 | 34 | 55 | 42.55 | 2 | Upgrade
|
| Cash Income Tax Paid | 613.64 | 353 | 448 | -61.09 | 396 | Upgrade
|
| Levered Free Cash Flow | - | 673.38 | -451 | - | -530.88 | Upgrade
|
| Unlevered Free Cash Flow | - | 694.63 | -416.63 | - | -529.63 | Upgrade
|
| Change in Net Working Capital | -352.97 | 732 | 940 | - | 161 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.