Tomoegawa Corporation (TYO:3878)
Japan · Delayed Price · Currency is JPY 835.00
-13.00 (-1.53%)
Aug 6, 2026, 12:32 PM JST
Tomoegawa Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | 1,478 | 1,396 | 1,363 | 2,377 | 2,537 |
Depreciation & Amortization | 1,928 | 1,781 | 1,669 | 1,619 | 1,717 |
Loss (Gain) From Sale of Assets | 385 | 184 | 317 | 1 | 53 |
Loss (Gain) From Sale of Investments | -12 | -14 | -39 | -226 | -77 |
Loss (Gain) on Equity Investments | -182 | -317 | -311 | -176 | -459 |
Other Operating Activities | -198 | -19 | -167 | -885 | -247 |
Change in Accounts Receivable | -479 | 608 | -211 | 603 | -144 |
Change in Inventory | 251 | -446 | 683 | -720 | -1,177 |
Change in Accounts Payable | -160 | -1,127 | 1,004 | -1,125 | 1,321 |
Change in Other Net Operating Assets | 328 | -247 | -123 | -458 | -160 |
Operating Cash Flow | 3,339 | 1,799 | 4,185 | 1,010 | 3,364 |
Operating Cash Flow Growth | 85.60% | -57.01% | 314.36% | -69.98% | -20.15% |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Capital Expenditures | -3,256 | -2,293 | -1,605 | -885 | -919 |
Sale of Property, Plant & Equipment | -67 | -108 | -123 | 571 | -10 |
Divestitures | - | - | - | - | 550 |
Sale (Purchase) of Intangibles | -355 | -376 | - | - | - |
Investment in Securities | 37 | 21 | 112 | 322 | 14 |
Other Investing Activities | 27 | -2 | -125 | -62 | 148 |
Investing Cash Flow | -3,734 | -2,758 | -1,741 | -54 | -217 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Short-Term Debt Issued | 99 | 972 | 1,595 | 1,465 | - |
Long-Term Debt Issued | 2,787 | 2,118 | 1,050 | 750 | 4,711 |
Total Debt Issued | 2,886 | 3,090 | 2,645 | 2,215 | 4,711 |
Short-Term Debt Repaid | - | - | - | - | -2,674 |
Long-Term Debt Repaid | -1,768 | -1,683 | -2,497 | -2,144 | -4,629 |
Total Debt Repaid | -1,768 | -1,683 | -2,497 | -2,144 | -7,303 |
Net Debt Issued (Repaid) | 1,118 | 1,407 | 148 | 71 | -2,592 |
Issuance of Common Stock | - | - | - | - | 223 |
Repurchase of Common Stock | -193 | -214 | -1,135 | -1,132 | - |
Common Dividends Paid | -151 | -155 | -204 | -253 | - |
Other Financing Activities | -301 | -538 | -454 | -252 | -282 |
Financing Cash Flow | 473 | 500 | -1,645 | -1,566 | -2,651 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Foreign Exchange Rate Adjustments | 117 | -32 | 263 | 156 | 253 |
Miscellaneous Cash Flow Adjustments | - | -1 | - | - | -1 |
Net Cash Flow | 195 | -492 | 1,062 | -454 | 748 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 83 | -494 | 2,580 | 125 | 2,445 |
Free Cash Flow Growth | - | - | 1964.00% | -94.89% | -15.40% |
Free Cash Flow Margin | 0.23% | -1.44% | 7.66% | 0.37% | 7.46% |
Free Cash Flow Per Share | 8.38 | -48.14 | 248.77 | 12.05 | 240.89 |
Levered Free Cash Flow | -1,694 | -797.63 | 2,209 | 473.25 | 1,967 |
Unlevered Free Cash Flow | -1,520 | -654.5 | 2,338 | 595.13 | 2,072 |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Cash Interest Paid | 268 | 228 | 205 | 200 | 168 |
Cash Income Tax Paid | 321 | 245 | 274 | 1,001 | 246 |
Change in Working Capital | -60 | -1,212 | 1,353 | -1,700 | -160 |