Satudora Holdings Co.,Ltd. (TYO:3544)
Japan
· Delayed Price · Currency is JPY 883.00
+2.00 (0.23%)
Apr 25, 2025, 3:30 PM JST
Satudora Holdings 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 15, 2025 | May '24 May 15, 2024 | May '23 May 15, 2023 | May '22 May 15, 2022 | May '21 May 15, 2021 | May '20 May 15, 2020 | 2017 - 2019 |
| Net Income | - | 891 | 176 | 431 | 974 | 452 | Upgrade
|
| Depreciation & Amortization | - | 1,327 | 1,279 | 1,204 | 1,171 | 1,226 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 357 | 176 | 349 | -477 | 277 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -12 | -29 | - | - | 92 | Upgrade
|
| Other Operating Activities | - | -476 | -87 | -357 | -484 | -118 | Upgrade
|
| Change in Accounts Receivable | - | -177 | 453 | -317 | -845 | -97 | Upgrade
|
| Change in Inventory | - | 197 | 7 | -335 | -1,338 | -335 | Upgrade
|
| Change in Accounts Payable | - | 764 | -3,885 | 237 | 3,915 | 286 | Upgrade
|
| Change in Other Net Operating Assets | - | 671 | 141 | 70 | 456 | -132 | Upgrade
|
| Operating Cash Flow | - | 3,542 | -1,769 | 1,282 | 3,372 | 1,651 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -61.98% | 104.24% | 81.23% | Upgrade
|
| Capital Expenditures | - | -1,447 | -2,036 | -1,884 | -2,113 | -2,301 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 25 | 249 | 3,910 | 737 | Upgrade
|
| Divestitures | - | - | - | - | - | -273 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -240 | -134 | -148 | -165 | -202 | Upgrade
|
| Investment in Securities | - | -7 | -426 | -202 | - | - | Upgrade
|
| Other Investing Activities | - | -227 | -302 | -270 | -411 | -124 | Upgrade
|
| Investing Cash Flow | - | -1,921 | -2,873 | -2,235 | 1,201 | -2,163 | Upgrade
|
| Short-Term Debt Issued | - | - | 5,200 | 200 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 400 | - | 1,600 | 11,800 | 3,700 | Upgrade
|
| Total Debt Issued | - | 400 | 5,200 | 1,800 | 11,800 | 3,700 | Upgrade
|
| Short-Term Debt Repaid | - | -500 | - | - | -2,400 | -300 | Upgrade
|
| Long-Term Debt Repaid | - | -994 | -1,014 | -375 | -12,619 | -3,015 | Upgrade
|
| Total Debt Repaid | - | -1,494 | -1,014 | -375 | -15,019 | -3,315 | Upgrade
|
| Net Debt Issued (Repaid) | - | -1,094 | 4,186 | 1,425 | -3,219 | 385 | Upgrade
|
| Issuance of Common Stock | - | 21 | - | - | - | - | Upgrade
|
| Dividends Paid | - | -138 | -128 | -128 | -128 | -128 | Upgrade
|
| Other Financing Activities | - | -50 | -58 | -25 | -47 | -53 | Upgrade
|
| Financing Cash Flow | - | -1,261 | 4,000 | 1,272 | -3,394 | 204 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | -22 | -38 | -8 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 1 | - | -1 | 1 | Upgrade
|
| Net Cash Flow | - | 360 | -641 | 297 | 1,140 | -315 | Upgrade
|
| Free Cash Flow | - | 2,095 | -3,805 | -602 | 1,259 | -650 | Upgrade
|
| Free Cash Flow Margin | - | 2.19% | -4.35% | -0.73% | 1.51% | -0.73% | Upgrade
|
| Free Cash Flow Per Share | - | 151.65 | -275.62 | -43.65 | 91.33 | -47.16 | Upgrade
|
| Cash Interest Paid | - | 146 | 125 | 90 | 61 | 71 | Upgrade
|
| Cash Income Tax Paid | - | 459 | 70 | 344 | 474 | 97 | Upgrade
|
| Levered Free Cash Flow | - | 1,810 | -3,749 | -1,023 | 1,041 | -1,031 | Upgrade
|
| Unlevered Free Cash Flow | - | 1,902 | -3,671 | -965.5 | 1,080 | -986.63 | Upgrade
|
| Change in Net Working Capital | -5,092 | -1,396 | 2,967 | 605 | -1,786 | 219 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.