Digital Garage, Inc. (TYO:4819)
Japan · Delayed Price · Currency is JPY 2,176.00
+11.00 (0.51%)
May 22, 2026, 3:30 PM JST
Digital Garage Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | 2,966 | -10,216 | 6,298 | -13,881 | 45,393 |
Depreciation & Amortization | 4,265 | 4,155 | 3,760 | 3,632 | 3,620 |
Loss (Gain) From Sale of Assets | 181 | 1,549 | 2,392 | 400 | 1,372 |
Loss (Gain) From Sale of Investments | -1,011 | 4,116 | -783 | 5,644 | -12,581 |
Loss (Gain) on Equity Investments | -3,094 | -4,317 | -3,657 | -925 | -5,741 |
Other Operating Activities | 2,289 | 1,500 | -26 | -395 | -853 |
Change in Accounts Receivable | -3,758 | 4,168 | -11,546 | 3,735 | 2,383 |
Change in Inventory | 60 | 52 | -70 | -10 | -82 |
Change in Accounts Payable | -7,168 | 16,488 | -6,081 | 4,271 | 3,636 |
Change in Other Net Operating Assets | 331 | 14,231 | -1,319 | 11,002 | -30,088 |
Operating Cash Flow | -4,939 | 31,726 | -11,032 | 13,473 | 7,059 |
Operating Cash Flow Growth | - | - | - | 90.86% | 0.17% |
Capital Expenditures | -352 | -595 | -697 | -342 | -1,501 |
Cash Acquisitions | -500 | -3,324 | -7,930 | -550 | -864 |
Divestitures | 587 | - | 58 | 3,522 | - |
Sale (Purchase) of Intangibles | -5,641 | -4,008 | -2,216 | -1,838 | -1,354 |
Investment in Securities | -1,082 | -2,420 | 1,270 | 799 | -4,454 |
Other Investing Activities | -271 | 344 | 752 | 37 | 195 |
Investing Cash Flow | -7,259 | -10,003 | -8,763 | 1,628 | -7,978 |
Short-Term Debt Issued | - | - | 16,640 | 4,130 | 2,650 |
Long-Term Debt Issued | 9,550 | 29,300 | 26,100 | 1,250 | 11,700 |
Total Debt Issued | 9,550 | 29,300 | 42,740 | 5,380 | 14,350 |
Short-Term Debt Repaid | -1,800 | -6,175 | - | - | - |
Long-Term Debt Repaid | -7,340 | -29,193 | -28,345 | -2,901 | -10,330 |
Total Debt Repaid | -9,140 | -35,368 | -28,345 | -2,901 | -10,330 |
Net Debt Issued (Repaid) | 410 | -6,068 | 14,395 | 2,479 | 4,020 |
Issuance of Common Stock | 91 | 84 | 9,150 | - | 4,629 |
Repurchase of Common Stock | - | -4,512 | -5,076 | -5,068 | - |
Common Dividends Paid | -2,429 | -1,894 | -1,704 | -1,647 | -1,474 |
Other Financing Activities | -1,521 | -2,524 | -834 | -978 | -931 |
Financing Cash Flow | -3,449 | -14,914 | 15,931 | -5,214 | 6,244 |
Foreign Exchange Rate Adjustments | 37 | -26 | 100 | 33 | 102 |
Miscellaneous Cash Flow Adjustments | -275 | - | - | -1 | - |
Net Cash Flow | -15,885 | 6,783 | -3,764 | 9,919 | 5,427 |
Free Cash Flow | -5,291 | 31,131 | -11,729 | 13,131 | 5,558 |
Free Cash Flow Growth | - | - | - | 136.25% | 0.22% |
Free Cash Flow Margin | -15.02% | 96.68% | -37.38% | 52.26% | 10.47% |
Free Cash Flow Per Share | -113.70 | 672.35 | -253.17 | 280.17 | 108.55 |
Cash Interest Paid | 643 | 376 | 158 | 102 | 71 |
Cash Income Tax Paid | 545 | 215 | 1,598 | 2,008 | 2,465 |
Levered Free Cash Flow | -14,897 | 29,274 | -15,589 | 14,495 | -7,705 |
Unlevered Free Cash Flow | -14,475 | 29,523 | -15,444 | 14,663 | -7,554 |
Change in Working Capital | -10,535 | 34,939 | -19,016 | 18,998 | -24,151 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.