Money Forward, Inc. (TYO:3994)
Japan
· Delayed Price · Currency is JPY 4,489.00
+50.00 (1.13%)
Feb 21, 2025, 3:30 PM JST
Money Forward Cash Flow Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 | Nov '20 Nov 30, 2020 | 2019 - 2016 |
| Net Income | -6,331 | -6,805 | -9,615 | -1,430 | -2,454 | Upgrade
|
| Depreciation & Amortization | 3,552 | 2,429 | 1,564 | 867 | 489 | Upgrade
|
| Other Amortization | 5.07 | - | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 212.12 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 10 | - | 33 | -2 | -307 | Upgrade
|
| Loss (Gain) on Equity Investments | 307.87 | 70 | 922 | - | - | Upgrade
|
| Stock-Based Compensation | 2,209 | - | - | - | - | Upgrade
|
| Other Operating Activities | -496.74 | -90 | -212 | -50 | -33 | Upgrade
|
| Change in Accounts Receivable | -1,194 | -3,566 | -2,731 | -3,169 | -635 | Upgrade
|
| Change in Inventory | -8.61 | 8 | - | 61 | -64 | Upgrade
|
| Change in Accounts Payable | -77.48 | 3,373 | 3,759 | 220 | 904 | Upgrade
|
| Change in Unearned Revenue | 1,301 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -4,250 | 7,041 | 2,156 | 1,176 | 981 | Upgrade
|
| Operating Cash Flow | -4,761 | 2,460 | -4,124 | -2,327 | -1,119 | Upgrade
|
| Capital Expenditures | -164.15 | -633 | -333 | -204 | -124 | Upgrade
|
| Cash Acquisitions | -465.17 | - | -1,808 | - | -988 | Upgrade
|
| Divestitures | -80.39 | - | - | -14 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -6,205 | -4,748 | -3,935 | -2,129 | -1,042 | Upgrade
|
| Investment in Securities | -2,320 | -2,167 | -8,151 | -2,800 | -310 | Upgrade
|
| Other Investing Activities | -269.51 | 100 | -553 | -52 | -142 | Upgrade
|
| Investing Cash Flow | -9,505 | -7,448 | -14,780 | -5,199 | -2,606 | Upgrade
|
| Short-Term Debt Issued | 5,125 | - | 3,540 | 2,190 | 510 | Upgrade
|
| Long-Term Debt Issued | 3,560 | 19,891 | 6,981 | 1,000 | 1,222 | Upgrade
|
| Total Debt Issued | 8,685 | 19,891 | 10,521 | 3,190 | 1,732 | Upgrade
|
| Short-Term Debt Repaid | - | -3,303 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -3,614 | -3,226 | -2,455 | -1,159 | -633 | Upgrade
|
| Total Debt Repaid | -3,614 | -6,529 | -2,455 | -1,159 | -633 | Upgrade
|
| Net Debt Issued (Repaid) | 5,071 | 13,362 | 8,066 | 2,031 | 1,099 | Upgrade
|
| Issuance of Common Stock | 361.07 | 145 | 144 | 31,444 | 4,978 | Upgrade
|
| Common Dividends Paid | -713.5 | - | - | - | - | Upgrade
|
| Other Financing Activities | 15,628 | 3,955 | 864 | 1,322 | -821 | Upgrade
|
| Financing Cash Flow | 20,347 | 17,462 | 9,074 | 34,797 | 5,256 | Upgrade
|
| Foreign Exchange Rate Adjustments | 313.46 | 36 | 118 | 29 | -3 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | -1 | 1 | - | -1 | Upgrade
|
| Net Cash Flow | 6,394 | 12,509 | -9,711 | 27,300 | 1,527 | Upgrade
|
| Free Cash Flow | -4,926 | 1,827 | -4,457 | -2,531 | -1,243 | Upgrade
|
| Free Cash Flow Margin | -12.20% | 6.01% | -20.75% | -16.19% | -10.98% | Upgrade
|
| Free Cash Flow Per Share | -90.51 | 33.84 | -83.22 | -51.18 | -26.71 | Upgrade
|
| Cash Interest Paid | 173.93 | 130 | 84 | 48 | 37 | Upgrade
|
| Cash Income Tax Paid | 209.46 | 93 | 212 | 51 | 31 | Upgrade
|
| Levered Free Cash Flow | -4,437 | -2,171 | -4,781 | -4,323 | -1,330 | Upgrade
|
| Unlevered Free Cash Flow | -4,329 | -2,021 | -4,729 | -4,293 | -1,307 | Upgrade
|
| Change in Net Working Capital | 765.99 | -4,887 | -3,268 | 2,163 | -1,123 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.