SHIFT Inc. (TYO:3697)
Japan · Delayed Price · Currency is JPY 950.00
+67.80 (7.69%)
Jul 28, 2026, 3:30 PM JST
SHIFT Cash Flow Statement
Financials in millions JPY. Fiscal year is September - August.
Millions JPY. Fiscal year is Sep - Aug.
Operating Activities
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
Net Income | 13,674 | 9,032 | 10,153 | 7,460 | 4,525 |
Depreciation & Amortization | 3,239 | 2,886 | 1,720 | 1,456 | 1,203 |
Loss (Gain) From Sale of Assets | 977 | 605 | - | - | 222 |
Loss (Gain) From Sale of Investments | 536 | 1,104 | 1,847 | 91 | - |
Loss (Gain) on Equity Investments | 75 | - | - | - | - |
Other Operating Activities | -3,938 | -4,758 | -2,461 | -1,589 | -482 |
Change in Accounts Receivable | -1,234 | -2,021 | -2,459 | -1,999 | -1,384 |
Change in Inventory | -557 | -201 | 83 | -237 | -184 |
Change in Accounts Payable | 2,732 | 1,914 | 1,842 | 2,557 | 1,064 |
Change in Other Net Operating Assets | 148 | 527 | -477 | -347 | -206 |
Operating Cash Flow | 15,652 | 9,088 | 10,248 | 7,392 | 4,758 |
Operating Cash Flow Growth | 72.23% | -11.32% | 38.64% | 55.36% | 111.47% |
Investing Activities
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
Capital Expenditures | -1,323 | -5,652 | -1,145 | -651 | -372 |
Cash Acquisitions | -8,685 | -4,624 | -2,864 | -52 | -4,511 |
Divestitures | - | - | - | -19 | - |
Sale (Purchase) of Intangibles | -155 | -59 | -111 | -117 | -63 |
Investment in Securities | -1,300 | 509 | 2,480 | -4,096 | -420 |
Other Investing Activities | -234 | -120 | -2,162 | -670 | -66 |
Investing Cash Flow | -11,697 | -9,946 | -3,802 | -5,605 | -5,432 |
Financing Activities
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
Short-Term Debt Issued | - | - | 2,445 | 10 | - |
Long-Term Debt Issued | 5,000 | 9,300 | - | 1,000 | 660 |
Total Debt Issued | 5,000 | 9,300 | 2,445 | 1,010 | 660 |
Short-Term Debt Repaid | -231 | -2,420 | - | - | - |
Long-Term Debt Repaid | -3,029 | -2,275 | -1,252 | -1,695 | -1,157 |
Total Debt Repaid | -3,260 | -4,695 | -1,252 | -1,695 | -1,157 |
Net Debt Issued (Repaid) | 1,740 | 4,605 | 1,193 | -685 | -497 |
Issuance of Common Stock | - | 9 | 3 | 248 | 9,746 |
Repurchase of Common Stock | -999 | -2 | -2,001 | -1,999 | -930 |
Other Financing Activities | -1,933 | -458 | -992 | -646 | -33 |
Financing Cash Flow | -1,192 | 4,154 | -1,797 | -3,082 | 8,286 |
Net Cash Flow
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
Foreign Exchange Rate Adjustments | -5 | -3 | 3 | 47 | 12 |
Miscellaneous Cash Flow Adjustments | -3 | -1 | - | - | -1 |
Net Cash Flow | 2,755 | 3,292 | 4,652 | -1,248 | 7,623 |
Free Cash Flow
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
Free Cash Flow | 14,329 | 3,436 | 9,103 | 6,741 | 4,386 |
Free Cash Flow Growth | 317.03% | -62.25% | 35.04% | 53.69% | 138.63% |
Free Cash Flow Margin | 11.04% | 3.11% | 10.34% | 10.39% | 9.53% |
Free Cash Flow Per Share | 54.36 | 13.01 | 34.40 | 25.45 | 16.63 |
Levered Free Cash Flow | 12,913 | 2,458 | 8,544 | 5,975 | 3,725 |
Unlevered Free Cash Flow | 12,986 | 2,494 | 8,556 | 5,984 | 3,734 |
Additional Metrics
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
Cash Interest Paid | 110 | 59 | 16 | 14 | 14 |
Cash Income Tax Paid | 4,083 | 4,891 | 2,789 | 2,167 | 1,193 |
Change in Working Capital | 1,089 | 219 | -1,011 | -26 | -710 |