Samty Residential Investment Corporation (TYO:3459)
Japan flag Japan · Delayed Price · Currency is JPY
91,500
-200 (-0.22%)
May 23, 2025, 3:30 PM JST

TYO:3459 Cash Flow Statement

Millions JPY. Fiscal year is Feb - Jan.
Fiscal Year
FY 2025 FY 2024 FY 2024 FY 2024 FY 2023 2018 - 2022
Period Ending
Jan '25 Jan '24 Jul '24 Jan '24 Jul '23 2018 - 2022
Net Income
4,5994,3883,9404,3884,298
Upgrade
Depreciation & Amortization
2,2902,2182,2722,2182,226
Upgrade
Other Amortization
15.0617.44-17.44-
Upgrade
Change in Accounts Receivable
-4.161.8-101.8-14
Upgrade
Change in Accounts Payable
175.69115.21-694115.2114
Upgrade
Change in Other Net Operating Assets
1,0262,448-2,448-
Upgrade
Other Operating Activities
5,0392,0112,1262,0114,702
Upgrade
Operating Cash Flow
13,14011,1997,63411,19911,226
Upgrade
Operating Cash Flow Growth
17.33%46.70%-31.84%-0.24%27.75%
Upgrade
Acquisition of Real Estate Assets
-15,744-6,686-1,098-6,686-5,474
Upgrade
Net Sale / Acq. of Real Estate Assets
-15,744-6,686-1,098-6,686-5,474
Upgrade
Other Investing Activities
-0.85-118.55-14-118.55-22
Upgrade
Investing Cash Flow
-15,748-6,805-1,112-6,805-5,496
Upgrade
Total Debt Issued
12,0006,000-6,000-
Upgrade
Total Debt Repaid
-6,000-5,650--5,650-300
Upgrade
Net Debt Issued (Repaid)
6,000350-350-300
Upgrade
Issuance of Common Stock
1,405----
Upgrade
Common Dividends Paid
-2,380-2,307--2,307-
Upgrade
Common & Preferred Dividends Paid
-2,217-2,341-4,758-2,341-4,612
Upgrade
Total Dividends Paid
-4,597-4,648-4,758-4,648-4,612
Upgrade
Other Financing Activities
-19----
Upgrade
Miscellaneous Cash Flow Adjustments
1-0-4-0-2
Upgrade
Net Cash Flow
182.7897.041,76097.04816
Upgrade
Cash Interest Paid
796.58717.58740717.58712
Upgrade
Cash Income Tax Paid
3.340.9920.99-
Upgrade
Levered Free Cash Flow
-1,6273,3721,627-485.75
Upgrade
Unlevered Free Cash Flow
-2,1393,9812,139103
Upgrade
Change in Net Working Capital
29-512277-512-61
Upgrade
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.