PHC Holdings Corporation (TYO:6523)

PHC Holdings Cash Flow Statement

Financials in millions JPY. Fiscal year is April - March.

Operating Activities

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Net Income	9,171	6,390	18,823	-13,249	179	3,002
Depreciation & Amortization	27,149	27,119	27,871	27,933	29,015	31,077
Loss (Gain) From Sale of Assets	-	-	-54	16,657	9,548	18,371
Loss (Gain) on Equity Investments	-	-	-	-	514	355
Other Operating Activities	3,827	-5,841	-3,105	3,361	-12,045	-6,444
Change in Accounts Receivable	482	3,989	3,061	3,062	-969	107
Change in Inventory	4,794	2,229	-193	4,369	-4,493	-3,819
Change in Accounts Payable	1,390	2,917	-2,602	-1,476	-7,424	-354
Change in Other Net Operating Assets	4,593	5,655	-1,860	647	7,051	8,758
Operating Cash Flow	51,406	42,458	41,941	41,304	21,376	51,053
Operating Cash Flow Growth	22.06%	1.23%	1.54%	93.23%	-58.13%	-

Investing Activities

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Capital Expenditures	-9,579	-9,093	-11,610	-14,630	-11,516	-11,736
Sale of Property, Plant & Equipment	280	448	902	351	297	138
Cash Acquisitions	-	-	-	-11,851	-2,238	-1,466
Divestitures	-	296	307	3,821	-	-
Investment in Securities	296	-	-	-	-3,004	1,250
Other Investing Activities	-699	-105	1,928	1,237	-1,059	-106
Investing Cash Flow	-9,702	-8,454	-8,473	-21,072	-17,520	-12,521

Financing Activities

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Short-Term Debt Issued	-	50,195	-	5,000	-	-
Long-Term Debt Issued	-	185,801	1,962	62,215	-	311,348
Total Debt Issued	235,667	235,996	1,962	67,215	-	311,348
Short-Term Debt Repaid	-	-2,063	-2,329	-	-265	-870
Long-Term Debt Repaid	-	-260,404	-27,003	-88,241	-25,931	-332,912
Total Debt Repaid	-267,538	-262,467	-29,332	-88,241	-26,196	-333,782
Net Debt Issued (Repaid)	-31,871	-26,471	-27,370	-21,026	-26,196	-22,434
Issuance of Common Stock	-	-	46	231	450	21,188
Repurchase of Common Stock	-	-	-	-	-	-359
Common Dividends Paid	-5,334	-5,306	-4,916	-9,040	-9,196	-
Other Financing Activities	-2,088	-8,044	-6,828	-9,304	-5,890	-5,410
Financing Cash Flow	-39,293	-39,821	-39,068	-39,139	-40,832	-7,015

Net Cash Flow

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Foreign Exchange Rate Adjustments	4,038	6,044	-1,851	5,017	2,676	2,954
Miscellaneous Cash Flow Adjustments	-	-	-	1	2	-1
Net Cash Flow	6,449	227	-7,451	-13,889	-34,298	34,470

Free Cash Flow

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Free Cash Flow	41,827	33,365	30,331	26,674	9,860	39,317
Free Cash Flow Growth	31.25%	10.00%	13.71%	170.53%	-74.92%	-
Free Cash Flow Margin	11.27%	9.16%	8.39%	7.54%	2.77%	11.55%
Free Cash Flow Per Share	328.01	262.12	238.89	212.01	79.08	328.94
Levered Free Cash Flow	31,501	30,378	30,643	21,485	5,239	30,360
Unlevered Free Cash Flow	39,728	34,050	33,724	26,967	9,498	32,166

Additional Metrics

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Cash Interest Paid	5,400	5,334	6,568	5,939	5,177	3,006
Cash Income Tax Paid	4,677	6,695	1,817	155	14,443	7,074
Change in Working Capital	11,259	14,790	-1,594	6,602	-5,835	4,692

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 23, 2026

Data Sources Report a data error