Bengo4.com,Inc. (TYO:6027)
Japan · Delayed Price · Currency is JPY 3,040.00
+40.00 (1.33%)
At close: Jan 23, 2026
Bengo4.com,Inc. Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 | 2,150 | 1,641 | 1,288 | 717.4 | 702.28 | 64.66 |
Depreciation & Amortization | 811 | 754 | 538 | 266.4 | 217.75 | 161.47 |
Loss (Gain) From Sale of Assets | 12 | - | 27 | 0.52 | 0.33 | 4.39 |
Asset Writedown & Restructuring Costs | - | - | - | - | - | 19.39 |
Loss (Gain) From Sale of Investments | -228 | -228 | - | 3.87 | 4.6 | 31.52 |
Loss (Gain) on Equity Investments | -29 | -27 | -74 | - | - | - |
Stock-Based Compensation | - | - | - | 22.12 | - | - |
Other Operating Activities | -684 | -558 | -394 | -294.62 | 390.62 | -61.73 |
Change in Accounts Receivable | -355 | -273 | -417 | -286.31 | -241.15 | -164.75 |
Change in Inventory | - | - | - | 0.36 | -0.3 | -1.04 |
Change in Accounts Payable | 191 | -107 | 270 | 127.73 | -115.83 | 440.15 |
Change in Other Net Operating Assets | 111 | 166 | -78 | -99.07 | 197.25 | 75.9 |
Operating Cash Flow | 1,979 | 1,368 | 1,160 | 458.39 | 1,156 | 569.98 |
Operating Cash Flow Growth | 78.85% | 17.93% | 153.06% | -60.33% | 102.73% | - |
Capital Expenditures | -40 | -17 | -67 | -7.41 | -26.33 | -13.22 |
Sale of Property, Plant & Equipment | 11 | 15 | 118 | - | - | - |
Cash Acquisitions | - | -194 | -1,383 | - | - | - |
Sale (Purchase) of Intangibles | -756 | -666 | -640 | -454.1 | -390.76 | -270.9 |
Investment in Securities | 154 | 197 | -201 | - | - | - |
Other Investing Activities | 18 | 40 | 70 | -55.72 | -19.02 | -26.59 |
Investing Cash Flow | -613 | -625 | -2,103 | -517.22 | -436.11 | -310.72 |
Short-Term Debt Issued | - | 250 | - | - | - | - |
Long-Term Debt Issued | - | - | 2,900 | - | - | - |
Total Debt Issued | - | 250 | 2,900 | - | - | - |
Long-Term Debt Repaid | - | -525 | -154 | - | - | - |
Net Debt Issued (Repaid) | -485 | -275 | 2,746 | - | - | - |
Issuance of Common Stock | 16 | 234 | 19 | 29.07 | 0.12 | 0.94 |
Repurchase of Common Stock | - | - | - | -0.13 | -501.05 | - |
Other Financing Activities | 2 | - | - | -0 | - | - |
Financing Cash Flow | -467 | -41 | 2,765 | 28.94 | -500.93 | 0.94 |
Miscellaneous Cash Flow Adjustments | -1 | - | - | - | -0 | -0 |
Net Cash Flow | 898 | 702 | 1,822 | -29.89 | 218.5 | 260.19 |
Free Cash Flow | 1,939 | 1,351 | 1,093 | 450.99 | 1,129 | 556.75 |
Free Cash Flow Growth | 77.82% | 23.61% | 142.36% | -60.06% | 102.82% | - |
Free Cash Flow Margin | 12.80% | 9.60% | 9.65% | 5.18% | 16.42% | 10.47% |
Free Cash Flow Per Share | 84.98 | 59.27 | 47.98 | 19.82 | 49.29 | 24.93 |
Cash Interest Paid | 17 | 14 | 3 | - | - | - |
Cash Income Tax Paid | 685 | 559 | 394 | 676.43 | 52.54 | 124.02 |
Levered Free Cash Flow | 1,625 | 803 | 1,158 | -27.1 | 758.93 | - |
Unlevered Free Cash Flow | 1,636 | 811.75 | 1,159 | -27.1 | 758.93 | - |
Change in Working Capital | -53 | -214 | -225 | -257.3 | -160.03 | 350.26 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.