AEON Fantasy Co.,LTD. (TYO:4343)
Japan
· Delayed Price · Currency is JPY 2,355.00
-39.00 (-1.63%)
Apr 24, 2025, 3:30 PM JST
AEON Fantasy Co.,LTD. Cash Flow Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 | Feb '21 Feb 28, 2021 | 2016 - 2020 |
| Net Income | 334 | 3,289 | -2,049 | -4,783 | -11,808 | Upgrade
|
| Depreciation & Amortization | 10,756 | 10,043 | 10,063 | 10,518 | 10,698 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2,679 | 1,004 | 2,093 | 351 | 847 | Upgrade
|
| Other Operating Activities | -1,575 | -725 | -298 | 232 | 356 | Upgrade
|
| Change in Accounts Receivable | -215 | -110 | -442 | 1,379 | 1,251 | Upgrade
|
| Change in Inventory | -316 | -214 | 108 | 217 | 451 | Upgrade
|
| Change in Accounts Payable | - | 420 | 159 | 92 | -1 | Upgrade
|
| Change in Other Net Operating Assets | 690 | -1,651 | -577 | -1,830 | -1,611 | Upgrade
|
| Operating Cash Flow | 12,353 | 12,056 | 9,057 | 6,176 | 183 | Upgrade
|
| Operating Cash Flow Growth | 2.46% | 33.11% | 46.65% | 3274.86% | -98.22% | Upgrade
|
| Capital Expenditures | -9,824 | -9,590 | -4,069 | -6,416 | -6,392 | Upgrade
|
| Sale of Property, Plant & Equipment | 41 | 47 | 49 | 10 | 63 | Upgrade
|
| Sale (Purchase) of Intangibles | -395 | -573 | -426 | -575 | -409 | Upgrade
|
| Other Investing Activities | -680 | -609 | -399 | -110 | -226 | Upgrade
|
| Investing Cash Flow | -10,858 | -10,725 | -4,845 | -7,091 | -6,964 | Upgrade
|
| Short-Term Debt Issued | - | 4,559 | 240 | 3,090 | 12,411 | Upgrade
|
| Long-Term Debt Issued | 16,205 | - | 395 | - | 1,053 | Upgrade
|
| Total Debt Issued | 16,205 | 4,559 | 635 | 3,090 | 13,464 | Upgrade
|
| Short-Term Debt Repaid | -12,152 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -3,371 | -1,337 | -2,211 | -2,333 | -2,851 | Upgrade
|
| Total Debt Repaid | -15,523 | -1,337 | -2,211 | -2,333 | -2,851 | Upgrade
|
| Net Debt Issued (Repaid) | 682 | 3,222 | -1,576 | 757 | 10,613 | Upgrade
|
| Dividends Paid | -197 | -197 | -197 | -592 | -790 | Upgrade
|
| Other Financing Activities | -3,326 | -3,122 | -2,606 | 1,230 | -1,378 | Upgrade
|
| Financing Cash Flow | -2,841 | -97 | -4,379 | 1,395 | 8,445 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3 | 198 | 239 | -211 | -78 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | - | -1 | -1 | -1 | Upgrade
|
| Net Cash Flow | -1,350 | 1,432 | 71 | 268 | 1,585 | Upgrade
|
| Free Cash Flow | 2,529 | 2,466 | 4,988 | -240 | -6,209 | Upgrade
|
| Free Cash Flow Growth | 2.56% | -50.56% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 2.90% | 3.02% | 6.86% | -0.40% | -13.46% | Upgrade
|
| Free Cash Flow Per Share | 127.89 | 124.66 | 252.34 | -12.14 | -314.24 | Upgrade
|
| Cash Interest Paid | 785 | 591 | 614 | 665 | 822 | Upgrade
|
| Cash Income Tax Paid | 1,502 | 691 | 287 | 319 | 79 | Upgrade
|
| Levered Free Cash Flow | 3,192 | 1,960 | 7,038 | 2,611 | -88.63 | Upgrade
|
| Unlevered Free Cash Flow | 3,672 | 2,333 | 7,415 | 3,008 | 403.88 | Upgrade
|
| Change in Net Working Capital | -419 | -212 | -1,316 | -1,611 | -1,150 | Upgrade
|
Updated Jan 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.