Rakus Co., Ltd. (TYO:3923)
Japan
· Delayed Price · Currency is JPY 2,244.00
-37.00 (-1.62%)
Jun 6, 2025, 3:30 PM JST
Rakus 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 | 2016 - 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 | 2016 - 2020 |
| Net Income | 10,216 | 5,608 | 1,839 | 1,543 | 4,087 | Upgrade
|
| Depreciation & Amortization | 1,130 | 867 | 585 | 562 | 464 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2 | 9 | - | 4 | 3 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 42 | 47 | -208 | Upgrade
|
| Other Operating Activities | -1,862 | -1,145 | -287 | -1,767 | -462 | Upgrade
|
| Change in Accounts Receivable | -1,358 | -1,429 | -902 | -680 | -552 | Upgrade
|
| Change in Inventory | - | - | - | - | 3 | Upgrade
|
| Change in Accounts Payable | 1,153 | 1,072 | 953 | 338 | 812 | Upgrade
|
| Change in Other Net Operating Assets | -275 | 306 | -60 | -58 | 124 | Upgrade
|
| Operating Cash Flow | 9,006 | 5,288 | 2,170 | -11 | 4,271 | Upgrade
|
| Operating Cash Flow Growth | 70.31% | 143.69% | - | - | 354.85% | Upgrade
|
| Capital Expenditures | -1,265 | -814 | -625 | -413 | -321 | Upgrade
|
| Cash Acquisitions | - | -3,306 | - | -100 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -96 | -40 | -9 | -12 | -6 | Upgrade
|
| Investment in Securities | -1,947 | -500 | 11 | - | 250 | Upgrade
|
| Other Investing Activities | -189 | -204 | -80 | -311 | -355 | Upgrade
|
| Investing Cash Flow | -3,465 | -4,860 | -699 | -877 | -432 | Upgrade
|
| Long-Term Debt Issued | - | 1,500 | - | 41 | - | Upgrade
|
| Total Debt Issued | - | 1,500 | - | 41 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -3 | Upgrade
|
| Long-Term Debt Repaid | -754 | -566 | -4 | - | - | Upgrade
|
| Total Debt Repaid | -754 | -566 | -4 | - | -3 | Upgrade
|
| Net Debt Issued (Repaid) | -754 | 934 | -4 | 41 | -3 | Upgrade
|
| Repurchase of Common Stock | -1 | - | - | - | - | Upgrade
|
| Dividends Paid | -425 | -353 | -344 | -317 | -289 | Upgrade
|
| Other Financing Activities | - | -2 | - | -19 | -11 | Upgrade
|
| Financing Cash Flow | -1,180 | 579 | -348 | -295 | -303 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2 | 10 | 6 | 10 | 3 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -2 | 1 | -1 | - | - | Upgrade
|
| Net Cash Flow | 4,357 | 1,018 | 1,128 | -1,173 | 3,539 | Upgrade
|
| Free Cash Flow | 7,741 | 4,474 | 1,545 | -424 | 3,950 | Upgrade
|
| Free Cash Flow Growth | 73.02% | 189.58% | - | - | 668.48% | Upgrade
|
| Free Cash Flow Margin | 15.83% | 11.65% | 5.64% | -2.05% | 25.67% | Upgrade
|
| Free Cash Flow Per Share | 42.73 | 24.69 | 8.53 | -2.34 | 21.80 | Upgrade
|
| Cash Interest Paid | 2 | 2 | - | - | - | Upgrade
|
| Cash Income Tax Paid | 1,864 | 1,156 | 297 | 1,770 | 464 | Upgrade
|
| Levered Free Cash Flow | 6,973 | 4,126 | 1,416 | -522.13 | 3,781 | Upgrade
|
| Unlevered Free Cash Flow | 6,975 | 4,127 | 1,416 | -522.13 | 3,781 | Upgrade
|
| Change in Net Working Capital | -835 | -629 | -439 | 1,646 | -1,208 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.