Cresco Ltd. (TYO:4674)
Japan · Delayed Price · Currency is JPY 1,659.00
+14.00 (0.85%)
Feb 12, 2026, 3:30 PM JST
Cresco 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 |
|---|---|---|---|---|---|
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 |
Net Income | 6,243 | 5,700 | 4,944 | 4,879 | 4,013 |
Depreciation & Amortization | 626 | 521 | 487 | 440 | 397 |
Loss (Gain) From Sale of Assets | 106 | 307 | 21 | 74 | 178 |
Loss (Gain) From Sale of Investments | -220 | -445 | 9 | -240 | -143 |
Loss (Gain) on Equity Investments | -62 | -52 | -54 | -2 | -18 |
Other Operating Activities | -2,162 | -1,802 | -1,695 | -1,743 | -866 |
Change in Accounts Receivable | 426 | -1,365 | -685 | -288 | -332 |
Change in Inventory | 54 | -182 | 20 | -76 | 91 |
Change in Accounts Payable | -238 | 549 | -101 | 54 | 82 |
Change in Other Net Operating Assets | -11 | -18 | -1,267 | 124 | -247 |
Operating Cash Flow | 4,762 | 3,213 | 1,679 | 3,222 | 3,155 |
Operating Cash Flow Growth | 48.21% | 91.36% | -47.89% | 2.12% | -14.57% |
Capital Expenditures | -411 | -185 | -294 | -100 | -74 |
Cash Acquisitions | -1,165 | - | -126 | -1,168 | -249 |
Divestitures | 6 | - | - | - | - |
Sale (Purchase) of Intangibles | -183 | -79 | -103 | -110 | -109 |
Investment in Securities | -231 | 1,954 | -311 | 156 | 474 |
Other Investing Activities | -309 | -239 | -40 | 67 | -89 |
Investing Cash Flow | -2,293 | 1,451 | -874 | -1,155 | -47 |
Long-Term Debt Issued | 10 | 1,940 | - | 360 | - |
Total Debt Issued | 10 | 1,940 | - | 360 | - |
Short-Term Debt Repaid | - | -30 | - | -60 | - |
Long-Term Debt Repaid | -753 | -550 | -639 | -809 | -713 |
Total Debt Repaid | -753 | -580 | -639 | -869 | -713 |
Net Debt Issued (Repaid) | -743 | 1,360 | -639 | -509 | -713 |
Repurchase of Common Stock | - | -998 | - | - | - |
Common Dividends Paid | -1,337 | -1,083 | -988 | -840 | -755 |
Other Financing Activities | -4 | -2 | -4 | -3 | -11 |
Financing Cash Flow | -2,084 | -723 | -1,631 | -1,352 | -1,479 |
Foreign Exchange Rate Adjustments | -3 | 7 | 4 | 7 | 2 |
Miscellaneous Cash Flow Adjustments | -2 | 1 | - | - | -1 |
Net Cash Flow | 380 | 3,949 | -822 | 722 | 1,630 |
Free Cash Flow | 4,351 | 3,028 | 1,385 | 3,122 | 3,081 |
Free Cash Flow Growth | 43.69% | 118.63% | -55.64% | 1.33% | -15.19% |
Free Cash Flow Margin | 7.41% | 5.74% | 2.86% | 7.02% | 7.76% |
Free Cash Flow Per Share | 105.56 | 73.14 | 32.89 | 74.23 | 73.35 |
Cash Interest Paid | 10 | 5 | 3 | 6 | 7 |
Cash Income Tax Paid | 2,166 | 1,800 | 1,693 | 1,742 | 867 |
Levered Free Cash Flow | 4,176 | 3,258 | 1,813 | 2,524 | 3,054 |
Unlevered Free Cash Flow | 4,183 | 3,260 | 1,814 | 2,527 | 3,058 |
Change in Working Capital | 231 | -1,016 | -2,033 | -186 | -406 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.