CHANGE Holdings,Inc. (TYO:3962)
Japan
· Delayed Price · Currency is JPY 1,333.00
+21.00 (1.60%)
Feb 25, 2025, 3:30 PM JST
CHANGE Holdings,Inc. Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2017 |
| Net Income | 5,634 | 7,429 | 5,653 | 5,211 | 5,911 | 4,160 | Upgrade
|
| Depreciation & Amortization | 2,105 | 1,644 | 972 | 608 | 743 | 572 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1,569 | 2,229 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 127 | - | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -130 | -42 | - | - | - | - | Upgrade
|
| Other Operating Activities | -594 | -1,723 | -3,536 | -1,888 | -2,150 | -237 | Upgrade
|
| Change in Accounts Receivable | -33,626 | -2,373 | -6,538 | -811 | -1,280 | -1,811 | Upgrade
|
| Change in Inventory | 26 | 87 | 19 | -66 | -29 | -3 | Upgrade
|
| Change in Accounts Payable | 32,008 | 2,087 | 2,393 | -414 | 419 | 1,663 | Upgrade
|
| Change in Other Net Operating Assets | -127 | 2,732 | -106 | 1,722 | 190 | 290 | Upgrade
|
| Operating Cash Flow | 6,083 | 12,070 | -1,143 | 4,362 | 3,804 | 4,634 | Upgrade
|
| Operating Cash Flow Growth | -27.19% | - | - | 14.67% | -17.91% | - | Upgrade
|
| Capital Expenditures | -58 | -1,096 | -2,244 | -358 | -142 | -27 | Upgrade
|
| Cash Acquisitions | -9,337 | -9,406 | -4,283 | - | -660 | -36 | Upgrade
|
| Sale (Purchase) of Intangibles | -1,231 | -1,127 | -943 | -704 | -443 | -254 | Upgrade
|
| Investment in Securities | -1,201 | -2,216 | - | - | - | - | Upgrade
|
| Other Investing Activities | -4,873 | 100 | -412 | 30 | 56 | 48 | Upgrade
|
| Investing Cash Flow | -16,280 | -13,745 | -7,882 | -1,032 | -1,189 | -269 | Upgrade
|
| Short-Term Debt Issued | - | - | 50 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 22,444 | 2,200 | - | 300 | - | Upgrade
|
| Total Debt Issued | 20,817 | 22,444 | 2,250 | 310 | 300 | - | Upgrade
|
| Short-Term Debt Repaid | - | -50 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -2,552 | -487 | - | -1,501 | -392 | Upgrade
|
| Total Debt Repaid | -4,490 | -2,602 | -487 | -265 | -1,501 | -392 | Upgrade
|
| Net Debt Issued (Repaid) | 16,327 | 19,842 | 1,763 | 45 | -1,201 | -392 | Upgrade
|
| Issuance of Common Stock | 70 | 5 | 3 | 4 | 16,415 | 45 | Upgrade
|
| Repurchase of Common Stock | -4,485 | - | - | -1,455 | -1,407 | - | Upgrade
|
| Dividends Paid | -1,358 | -722 | -324 | - | - | - | Upgrade
|
| Other Financing Activities | -590 | -1,298 | 166 | 3,659 | 3,669 | -202 | Upgrade
|
| Financing Cash Flow | 9,964 | 17,827 | 1,608 | 2,253 | 17,476 | -549 | Upgrade
|
| Foreign Exchange Rate Adjustments | 9 | 55 | -21 | - | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -4,841 | -773 | 1 | -1 | -1 | -1 | Upgrade
|
| Net Cash Flow | -5,065 | 15,434 | -7,437 | 5,582 | 20,090 | 3,815 | Upgrade
|
| Free Cash Flow | 6,025 | 10,974 | -3,387 | 4,004 | 3,662 | 4,607 | Upgrade
|
| Free Cash Flow Growth | -14.61% | - | - | 9.34% | -20.51% | - | Upgrade
|
| Free Cash Flow Margin | 13.96% | 29.65% | -16.92% | 25.78% | 23.39% | 43.70% | Upgrade
|
| Free Cash Flow Per Share | 84.28 | 149.16 | -46.03 | 54.22 | 51.23 | 71.13 | Upgrade
|
| Cash Interest Paid | 189 | 84 | 34 | 18 | 13 | 10 | Upgrade
|
| Cash Income Tax Paid | 5,121 | 1,778 | 3,578 | 1,917 | 2,210 | 259 | Upgrade
|
| Levered Free Cash Flow | 1,754 | 9,910 | -4,568 | - | 2,751 | 4,705 | Upgrade
|
| Unlevered Free Cash Flow | 2,166 | 9,986 | -4,538 | - | 2,787 | 4,730 | Upgrade
|
| Change in Net Working Capital | 5,534 | -4,464 | 5,799 | - | 1,151 | -1,803 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.