Sugai Chemical Industry Co., Ltd. (TYO:4120)
Japan
· Delayed Price · Currency is JPY 2,083.00
+32.00 (1.56%)
May 22, 2025, 10:55 AM JST
Sugai Chemical Industry 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 | 531 | 468 | 737 | 484 | 313 | Upgrade
|
| Depreciation & Amortization | 454 | 464 | 461 | 457 | 409 | Upgrade
|
| Loss (Gain) From Sale of Assets | 28 | 17 | 29 | 26 | 78 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -17 | - | -237 | Upgrade
|
| Other Operating Activities | -194 | -186 | 16 | -191 | -10 | Upgrade
|
| Change in Accounts Receivable | -158 | -64 | -50 | 532 | -404 | Upgrade
|
| Change in Inventory | -140 | 399 | -526 | -261 | -245 | Upgrade
|
| Change in Accounts Payable | -394 | -123 | 208 | 369 | -63 | Upgrade
|
| Change in Other Net Operating Assets | -56 | 215 | 73 | 25 | 404 | Upgrade
|
| Operating Cash Flow | 71 | 1,190 | 931 | 1,441 | 245 | Upgrade
|
| Operating Cash Flow Growth | -94.03% | 27.82% | -35.39% | 488.16% | - | Upgrade
|
| Capital Expenditures | -460 | -479 | -376 | -761 | -634 | Upgrade
|
| Sale of Property, Plant & Equipment | -77 | - | -240 | -214 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -9 | -4 | - | - | - | Upgrade
|
| Investment in Securities | - | -8 | -37 | - | 8 | Upgrade
|
| Other Investing Activities | 3 | -4 | -5 | 27 | -8 | Upgrade
|
| Investing Cash Flow | -543 | -495 | -658 | -948 | -634 | Upgrade
|
| Short-Term Debt Issued | 300 | - | - | - | 200 | Upgrade
|
| Long-Term Debt Issued | 400 | 400 | 400 | 400 | 800 | Upgrade
|
| Total Debt Issued | 700 | 400 | 400 | 400 | 1,000 | Upgrade
|
| Short-Term Debt Repaid | - | -200 | -400 | -400 | - | Upgrade
|
| Long-Term Debt Repaid | -465 | -511 | -459 | -423 | -328 | Upgrade
|
| Total Debt Repaid | -465 | -711 | -859 | -823 | -328 | Upgrade
|
| Net Debt Issued (Repaid) | 235 | -311 | -459 | -423 | 672 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -99 | - | Upgrade
|
| Dividends Paid | -77 | -58 | -46 | -40 | -40 | Upgrade
|
| Other Financing Activities | -9 | -27 | -32 | -33 | -33 | Upgrade
|
| Financing Cash Flow | 149 | -396 | -537 | -595 | 599 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 1 | 1 | 6 | 23 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 2 | -1 | 1 | -1 | - | Upgrade
|
| Net Cash Flow | -321 | 299 | -262 | -97 | 233 | Upgrade
|
| Free Cash Flow | -389 | 711 | 555 | 680 | -389 | Upgrade
|
| Free Cash Flow Growth | - | 28.11% | -18.38% | - | - | Upgrade
|
| Free Cash Flow Margin | -5.87% | 9.33% | 7.86% | 10.91% | -6.48% | Upgrade
|
| Free Cash Flow Per Share | -297.76 | 544.41 | 423.99 | 497.80 | -284.15 | Upgrade
|
| Cash Interest Paid | 11 | 11 | 11 | 12 | 11 | Upgrade
|
| Cash Income Tax Paid | 207 | 187 | -16 | 192 | 9 | Upgrade
|
| Levered Free Cash Flow | -512.75 | 746.88 | 203 | 102.5 | 57.25 | Upgrade
|
| Unlevered Free Cash Flow | -505.88 | 753.75 | 209.88 | 110 | 64.13 | Upgrade
|
| Change in Net Working Capital | 829 | -374 | 282 | -64 | 24 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.