Simplex Holdings, Inc. (TYO:4373)
Japan
· Delayed Price · Currency is JPY 2,851.00
-4.00 (-0.14%)
Mar 10, 2025, 3:30 PM JST
Simplex Holdings 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 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 6,631 | 8,744 | 7,298 | 6,191 | - | - | Upgrade
|
| Depreciation & Amortization | 2,713 | 2,555 | 2,529 | 2,188 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -85 | -22 | - | - | - | - | Upgrade
|
| Other Operating Activities | -453 | -1,526 | -2,312 | -1,983 | - | - | Upgrade
|
| Change in Accounts Receivable | -1,269 | -1,273 | -3,078 | 554 | - | - | Upgrade
|
| Change in Inventory | 16 | 16 | -9 | -1 | - | - | Upgrade
|
| Change in Accounts Payable | -97 | 502 | 57 | 570 | - | - | Upgrade
|
| Change in Other Net Operating Assets | 1,344 | -667 | -752 | 42 | - | - | Upgrade
|
| Operating Cash Flow | 8,800 | 8,329 | 3,733 | 7,561 | - | - | Upgrade
|
| Operating Cash Flow Growth | 12.59% | 123.12% | -50.63% | - | - | - | Upgrade
|
| Capital Expenditures | -1,349 | -907 | -320 | -134 | - | - | Upgrade
|
| Cash Acquisitions | - | -1,739 | -98 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -86 | -81 | -158 | -7 | - | - | Upgrade
|
| Investment in Securities | -622 | -350 | -600 | - | - | - | Upgrade
|
| Other Investing Activities | 250 | -596 | -265 | -187 | - | - | Upgrade
|
| Investing Cash Flow | -1,807 | -3,673 | -1,441 | -328 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,140 | -1,140 | -1,140 | - | - | Upgrade
|
| Total Debt Repaid | -2,979 | -1,140 | -1,140 | -1,140 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | -2,979 | -1,140 | -1,140 | -1,140 | - | - | Upgrade
|
| Issuance of Common Stock | 355 | 351 | 399 | 1,058 | - | - | Upgrade
|
| Common Dividends Paid | -2,444 | - | - | - | - | - | Upgrade
|
| Dividends Paid | -2,444 | -1,431 | -1,277 | - | - | - | Upgrade
|
| Other Financing Activities | - | -1,552 | -1,417 | -1,264 | - | - | Upgrade
|
| Financing Cash Flow | -5,068 | -3,772 | -3,435 | -1,346 | - | - | Upgrade
|
| Foreign Exchange Rate Adjustments | 13 | 14 | 9 | 10 | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | - | 1 | 1 | - | - | Upgrade
|
| Net Cash Flow | 1,937 | 898 | -1,133 | 5,898 | - | - | Upgrade
|
| Free Cash Flow | 7,451 | 7,422 | 3,413 | 7,427 | - | - | Upgrade
|
| Free Cash Flow Growth | 2.52% | 117.46% | -54.05% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 16.60% | 18.23% | 9.77% | 24.29% | - | - | Upgrade
|
| Free Cash Flow Per Share | 124.39 | 123.99 | 57.32 | 126.74 | - | - | Upgrade
|
| Cash Interest Paid | 123 | 108 | 111 | 120 | - | - | Upgrade
|
| Cash Income Tax Paid | 3,374 | 1,580 | 2,369 | 2,041 | - | - | Upgrade
|
| Levered Free Cash Flow | 6,874 | 7,554 | 2,235 | 7,181 | - | - | Upgrade
|
| Unlevered Free Cash Flow | 6,990 | 7,650 | 2,333 | 7,287 | - | - | Upgrade
|
| Change in Net Working Capital | 207 | -519 | 4,304 | -1,309 | 178 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.