Sophia Holdings Co.,Ltd. (TYO:6942)
Japan
· Delayed Price · Currency is JPY 1,063.00
+8.00 (0.76%)
Apr 25, 2025, 3:30 PM JST
Sophia Holdings Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2015 - 2019 |
| Net Income | - | 105 | 231 | 875 | 609 | 176 | Upgrade
|
| Depreciation & Amortization | - | 411 | 431 | 436 | 462 | 385 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 68 | 94 | 4 | 145 | 25 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | 9 | - | -46 | Upgrade
|
| Other Operating Activities | - | -77 | -241 | -276 | -149 | -24 | Upgrade
|
| Change in Accounts Receivable | - | 8 | 342 | -70 | 50 | -34 | Upgrade
|
| Change in Inventory | - | -16 | -10 | 30 | 78 | -46 | Upgrade
|
| Change in Accounts Payable | - | 19 | -450 | 105 | -208 | 126 | Upgrade
|
| Change in Other Net Operating Assets | - | 115 | 14 | -45 | 243 | -644 | Upgrade
|
| Operating Cash Flow | - | 633 | 411 | 1,068 | 1,230 | -82 | Upgrade
|
| Operating Cash Flow Growth | - | 54.02% | -61.52% | -13.17% | - | - | Upgrade
|
| Capital Expenditures | - | -31 | -35 | -131 | -22 | -54 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | - | 4 | Upgrade
|
| Cash Acquisitions | - | - | - | - | 45 | -34 | Upgrade
|
| Divestitures | - | - | - | 1 | - | 24 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -1 | -2 | -7 | -4 | -6 | Upgrade
|
| Investment in Securities | - | - | - | - | 41 | 36 | Upgrade
|
| Other Investing Activities | - | 3 | -3 | -15 | 20 | -284 | Upgrade
|
| Investing Cash Flow | - | -27 | -38 | -150 | 86 | -328 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 100 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 580 | 2,507 | 754 | Upgrade
|
| Total Debt Issued | - | - | - | 680 | 2,507 | 754 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -550 | -189 | Upgrade
|
| Long-Term Debt Repaid | - | -787 | -691 | -1,372 | -2,744 | -1,275 | Upgrade
|
| Total Debt Repaid | - | -787 | -691 | -1,372 | -3,294 | -1,464 | Upgrade
|
| Net Debt Issued (Repaid) | - | -787 | -691 | -692 | -787 | -710 | Upgrade
|
| Issuance of Common Stock | - | 1,119 | - | - | - | - | Upgrade
|
| Other Financing Activities | - | - | -2 | -4 | -6 | -7 | Upgrade
|
| Financing Cash Flow | - | 332 | -693 | -696 | -793 | -717 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -1 | -1 | - | -1 | Upgrade
|
| Net Cash Flow | - | 938 | -321 | 221 | 523 | -1,128 | Upgrade
|
| Free Cash Flow | - | 602 | 376 | 937 | 1,208 | -136 | Upgrade
|
| Free Cash Flow Growth | - | 60.11% | -59.87% | -22.43% | - | - | Upgrade
|
| Free Cash Flow Margin | - | 6.67% | 3.99% | 7.95% | 10.61% | -1.38% | Upgrade
|
| Free Cash Flow Per Share | - | 199.93 | 139.88 | 348.59 | 449.40 | -50.59 | Upgrade
|
| Cash Interest Paid | - | 22 | 16 | 28 | 42 | 54 | Upgrade
|
| Cash Income Tax Paid | - | 76 | 175 | 278 | 152 | 24 | Upgrade
|
| Levered Free Cash Flow | - | 669.13 | 336.13 | 786.88 | 1,102 | 12.75 | Upgrade
|
| Unlevered Free Cash Flow | - | 680.38 | 349.88 | 804.38 | 1,130 | 45.88 | Upgrade
|
| Change in Net Working Capital | -77 | -152 | 276 | 48 | -235 | 416 | Upgrade
|
Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.