Ki-Star Real Estate Co.,Ltd (TYO:3465)
Japan
· Delayed Price · Currency is JPY 4,900.00
-10.00 (-0.20%)
Jun 3, 2025, 1:36 PM JST
TYO:3465 Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2017 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2017 - 2020 |
| Net Income | 8,862 | 10,624 | 18,445 | 23,167 | 12,503 | Upgrade
|
| Depreciation & Amortization | 553 | 585 | 580 | 564 | 503 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 2 | 22 | 19 | 60 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | 203 | Upgrade
|
| Loss (Gain) on Equity Investments | 43 | 4 | - | - | - | Upgrade
|
| Other Operating Activities | 9,122 | -6,546 | -9,313 | -5,650 | -1,947 | Upgrade
|
| Change in Accounts Receivable | - | - | 1 | 37 | -60 | Upgrade
|
| Change in Inventory | -21,279 | -21,554 | -29,084 | -44,612 | -1,629 | Upgrade
|
| Change in Accounts Payable | 1,812 | -589 | 4,284 | 7,010 | 1,810 | Upgrade
|
| Change in Other Net Operating Assets | 261 | 2,193 | -1,329 | -1,241 | 565 | Upgrade
|
| Operating Cash Flow | -626 | -15,281 | -16,394 | -20,706 | 12,008 | Upgrade
|
| Capital Expenditures | -416 | -766 | -532 | -690 | -358 | Upgrade
|
| Sale of Property, Plant & Equipment | 12 | 130 | 5 | 13 | 80 | Upgrade
|
| Cash Acquisitions | 466 | -694 | - | - | -62 | Upgrade
|
| Divestitures | 39 | - | - | -1,797 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -34 | -43 | -83 | -108 | -130 | Upgrade
|
| Investment in Securities | -3,108 | -833 | -1,255 | -510 | -23 | Upgrade
|
| Other Investing Activities | -154 | -5 | -383 | -61 | -23 | Upgrade
|
| Investing Cash Flow | -7,539 | -4,891 | -2,476 | -3,109 | -348 | Upgrade
|
| Short-Term Debt Issued | - | 632,284 | 501,943 | 286,422 | 83,205 | Upgrade
|
| Long-Term Debt Issued | 46,832 | 54,611 | 18,327 | 23,167 | 27,985 | Upgrade
|
| Total Debt Issued | 46,832 | 686,895 | 520,270 | 309,589 | 111,190 | Upgrade
|
| Short-Term Debt Repaid | -845 | -621,037 | -479,650 | -270,705 | -82,262 | Upgrade
|
| Long-Term Debt Repaid | -20,680 | -32,956 | -13,005 | -6,819 | -25,138 | Upgrade
|
| Total Debt Repaid | -21,525 | -653,993 | -492,655 | -277,524 | -107,400 | Upgrade
|
| Net Debt Issued (Repaid) | 25,307 | 32,902 | 27,615 | 32,065 | 3,790 | Upgrade
|
| Issuance of Common Stock | - | - | - | 7,920 | - | Upgrade
|
| Repurchase of Common Stock | -1,001 | - | -299 | - | - | Upgrade
|
| Common Dividends Paid | -1,997 | - | - | - | - | Upgrade
|
| Dividends Paid | -1,997 | -3,300 | -4,596 | -3,174 | -1,110 | Upgrade
|
| Other Financing Activities | -95 | -2,530 | -332 | -255 | 1,800 | Upgrade
|
| Financing Cash Flow | 22,214 | 27,072 | 22,388 | 36,556 | 4,480 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -2 | -1 | -1 | - | Upgrade
|
| Net Cash Flow | 14,048 | 6,898 | 3,517 | 12,740 | 16,140 | Upgrade
|
| Free Cash Flow | -1,042 | -16,047 | -16,926 | -21,396 | 11,650 | Upgrade
|
| Free Cash Flow Margin | -0.30% | -5.67% | -7.00% | -11.60% | 7.48% | Upgrade
|
| Free Cash Flow Per Share | -67.06 | -1017.52 | -1072.24 | -1415.85 | 820.76 | Upgrade
|
| Cash Interest Paid | 3,674 | 2,459 | 1,588 | 1,171 | 758 | Upgrade
|
| Cash Income Tax Paid | 1,349 | 5,591 | 8,845 | 5,255 | 1,863 | Upgrade
|
| Levered Free Cash Flow | -5,478 | -28,326 | -18,651 | -18,953 | 10,125 | Upgrade
|
| Unlevered Free Cash Flow | -3,934 | -27,387 | -17,952 | -18,470 | 10,545 | Upgrade
|
| Change in Net Working Capital | 14,824 | 34,264 | 29,911 | 33,023 | -2,679 | Upgrade
|
Updated Feb 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.