Takatori Corporation (TYO:6338)
Japan · Delayed Price · Currency is JPY 1,674.00
-16.00 (-0.95%)
Aug 27, 2026, 3:30 PM JST
Takatori Cash Flow Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Net Income | 334 | 821 | 2,758 | 2,598 | 1,462 | 490 |
Depreciation & Amortization | 137 | 142 | 164 | 145 | 148 | 150 |
Loss (Gain) From Sale of Investments | -41 | - | - | - | - | - |
Other Operating Activities | -155 | -855 | -800 | -657 | -205 | -1 |
Change in Accounts Receivable | 430 | 1,124 | -140 | -154 | -218 | -1,104 |
Change in Inventory | -211 | -443 | 1,474 | -3,468 | -706 | -992 |
Change in Accounts Payable | -654 | -1,086 | -4,060 | 3,263 | 1,027 | 980 |
Change in Other Net Operating Assets | -395 | -619 | 817 | -227 | -1,256 | 1,583 |
Operating Cash Flow | -555 | -916 | 213 | 1,500 | 252 | 1,106 |
Operating Cash Flow Growth | - | - | -85.80% | 495.24% | -77.22% | 208.94% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Capital Expenditures | -32 | -20 | -47 | -80 | -84 | -18 |
Sale (Purchase) of Intangibles | -4 | -4 | -2 | -15 | -3 | - |
Investment in Securities | 17 | -404 | 295 | -4 | -202 | -3 |
Other Investing Activities | - | - | - | -15 | -1 | -1 |
Investing Cash Flow | 330 | -428 | 146 | -114 | -290 | 58 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Short-Term Debt Issued | - | 1,000 | 2,000 | 300 | 300 | - |
Total Debt Issued | 700 | 1,000 | 2,000 | 300 | 300 | - |
Short-Term Debt Repaid | - | -500 | -200 | - | - | -200 |
Long-Term Debt Repaid | - | -70 | -89 | -132 | -194 | -194 |
Total Debt Repaid | -31 | -570 | -289 | -132 | -194 | -394 |
Net Debt Issued (Repaid) | 669 | 430 | 1,711 | 168 | 106 | -394 |
Repurchase of Common Stock | -199 | -14 | - | - | - | - |
Common Dividends Paid | -217 | -219 | -218 | -164 | -81 | -54 |
Other Financing Activities | -14 | -14 | -18 | -9 | -14 | -14 |
Financing Cash Flow | 239 | 183 | 1,475 | -5 | 11 | -462 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Foreign Exchange Rate Adjustments | -66 | 8 | -8 | - | 11 | - |
Miscellaneous Cash Flow Adjustments | -1 | -1 | - | - | 2 | -1 |
Net Cash Flow | -53 | -1,154 | 1,826 | 1,381 | -14 | 701 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Free Cash Flow | -587 | -936 | 166 | 1,420 | 168 | 1,088 |
Free Cash Flow Growth | - | - | -88.31% | 745.24% | -84.56% | 262.67% |
Free Cash Flow Margin | -9.41% | -12.77% | 1.03% | 8.68% | 1.64% | 16.67% |
Free Cash Flow Per Share | -108.58 | -171.47 | 30.40 | 260.06 | 30.77 | 199.25 |
Levered Free Cash Flow | -326.75 | -1,216 | -98.25 | 1,199 | 50.63 | 1,078 |
Unlevered Free Cash Flow | -306.75 | -1,201 | -92.63 | 1,201 | 51.88 | 1,080 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Cash Interest Paid | 32 | 24 | 8 | 2 | 2 | 3 |
Cash Income Tax Paid | 107 | 820 | 789 | 644 | 207 | - |
Change in Working Capital | -830 | -1,024 | -1,909 | -586 | -1,153 | 467 |