TechnoPro Holdings, Inc. (TYO: 6028)
Japan
· Delayed Price · Currency is JPY 2,849.50
-67.50 (-2.31%)
Dec 20, 2024, 3:45 PM JST
TechnoPro Holdings Cash Flow Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
| Net Income | 15,433 | 22,139 | 21,837 | 20,967 | 19,472 | 15,843 | Upgrade
|
| Depreciation & Amortization | 3,219 | 3,271 | 3,128 | 3,100 | 2,658 | 2,604 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 2,769 | - | 361 | - | 915 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | 4 | Upgrade
|
| Other Operating Activities | 1,874 | -5,334 | -5,627 | -7,225 | -4,953 | -5,424 | Upgrade
|
| Change in Accounts Receivable | -1,540 | -1,558 | -2,333 | -3,463 | -494 | -448 | Upgrade
|
| Change in Accounts Payable | -157 | 3,856 | -127 | 1,893 | -386 | 1,807 | Upgrade
|
| Change in Other Net Operating Assets | 3,242 | 6,034 | 4,546 | 3,224 | 5,784 | 2,758 | Upgrade
|
| Operating Cash Flow | 24,840 | 31,177 | 21,424 | 18,857 | 22,081 | 18,059 | Upgrade
|
| Operating Cash Flow Growth | -5.32% | 45.52% | 13.61% | -14.60% | 22.27% | 60.24% | Upgrade
|
| Capital Expenditures | -435 | -428 | -460 | -497 | -265 | -635 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | - | 27 | Upgrade
|
| Cash Acquisitions | - | - | -3,623 | -8,681 | - | -440 | Upgrade
|
| Sale (Purchase) of Intangibles | -122 | -179 | -248 | -195 | -86 | -38 | Upgrade
|
| Investment in Securities | -871 | -466 | -9 | 1,406 | -956 | -160 | Upgrade
|
| Other Investing Activities | -12 | 288 | -109 | -8 | -67 | -252 | Upgrade
|
| Investing Cash Flow | -1,440 | -785 | -4,449 | -7,975 | -1,374 | -1,498 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 912 | Upgrade
|
| Long-Term Debt Issued | - | - | 5,000 | 9,939 | 10,000 | 1,000 | Upgrade
|
| Total Debt Issued | -64 | - | 5,000 | 9,939 | 10,000 | 1,912 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -72 | -999 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,000 | -6,750 | -2,000 | -8,158 | -3,436 | Upgrade
|
| Total Debt Repaid | -8,064 | -1,000 | -6,750 | -2,072 | -9,157 | -3,436 | Upgrade
|
| Net Debt Issued (Repaid) | -8,128 | -1,000 | -1,750 | 7,867 | 843 | -1,524 | Upgrade
|
| Repurchase of Common Stock | -6,164 | -3,923 | -1,576 | - | - | -2,062 | Upgrade
|
| Dividends Paid | -8,244 | -8,222 | -9,107 | -7,053 | -5,421 | -4,912 | Upgrade
|
| Other Financing Activities | -190 | -7,784 | -6,798 | -7,365 | -6,536 | -6,429 | Upgrade
|
| Financing Cash Flow | -22,726 | -20,929 | -19,231 | -6,551 | -11,114 | -14,927 | Upgrade
|
| Foreign Exchange Rate Adjustments | 19 | 406 | 197 | 576 | 135 | -67 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -4 | -1 | 1 | - | -1 | -1 | Upgrade
|
| Net Cash Flow | 689 | 9,868 | -2,058 | 4,907 | 9,727 | 1,566 | Upgrade
|
| Free Cash Flow | 24,405 | 30,749 | 20,964 | 18,360 | 21,816 | 17,424 | Upgrade
|
| Free Cash Flow Growth | -4.96% | 46.68% | 14.18% | -15.84% | 25.21% | 59.93% | Upgrade
|
| Free Cash Flow Margin | 10.89% | 14.03% | 10.49% | 10.27% | 13.52% | 11.00% | Upgrade
|
| Free Cash Flow Per Share | 229.50 | 288.05 | 194.70 | 170.43 | 202.51 | 160.94 | Upgrade
|
| Cash Interest Paid | 60 | 56 | 65 | 64 | 68 | 78 | Upgrade
|
| Cash Income Tax Paid | 6,409 | 5,322 | 5,622 | 7,271 | 4,987 | 5,460 | Upgrade
|
| Levered Free Cash Flow | 17,279 | 22,656 | 9,706 | 14,825 | 13,842 | 8,801 | Upgrade
|
| Unlevered Free Cash Flow | 17,477 | 22,706 | 9,767 | 14,892 | 13,908 | 8,872 | Upgrade
|
| Change in Net Working Capital | 1,386 | -4,801 | 6,147 | -608 | -594 | 3,165 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.