INCLUSIVE Inc. (TYO:7078)
Japan
· Delayed Price · Currency is JPY 477.00
-2.00 (-0.42%)
Apr 28, 2025, 3:30 PM JST
INCLUSIVE 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 | 2018 - 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 | 2018 - 2019 |
| Net Income | - | 382 | -808 | -89 | 42 | 258 | Upgrade
|
| Depreciation & Amortization | - | 257 | 307 | 90 | 26 | 9 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 111 | 547 | 39 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -597 | -98 | 18 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | 5 | 8 | - | - | - | Upgrade
|
| Other Operating Activities | - | -62 | -46 | 3 | -87 | -95 | Upgrade
|
| Change in Accounts Receivable | - | -257 | 168 | -53 | 21 | 50 | Upgrade
|
| Change in Inventory | - | 15 | 9 | - | - | - | Upgrade
|
| Change in Accounts Payable | - | 222 | -76 | 12 | -13 | 5 | Upgrade
|
| Change in Other Net Operating Assets | - | 12 | 37 | 93 | -16 | -9 | Upgrade
|
| Operating Cash Flow | - | 88 | 48 | 113 | -27 | 218 | Upgrade
|
| Operating Cash Flow Growth | - | 83.33% | -57.52% | - | - | - | Upgrade
|
| Capital Expenditures | - | -34 | -21 | -3 | -29 | -5 | Upgrade
|
| Cash Acquisitions | - | -21 | -771 | -540 | -196 | -3 | Upgrade
|
| Divestitures | - | 573 | 192 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -23 | - | -1 | - | - | Upgrade
|
| Investment in Securities | - | -1 | 1 | -251 | - | - | Upgrade
|
| Other Investing Activities | - | -26 | 20 | -43 | -23 | -10 | Upgrade
|
| Investing Cash Flow | - | 468 | -579 | -838 | -248 | -18 | Upgrade
|
| Short-Term Debt Issued | - | 300 | 300 | - | 150 | - | Upgrade
|
| Long-Term Debt Issued | - | 317 | - | - | 513 | - | Upgrade
|
| Total Debt Issued | - | 617 | 300 | - | 663 | - | Upgrade
|
| Short-Term Debt Repaid | - | -315 | -449 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -460 | -229 | -172 | -122 | -22 | Upgrade
|
| Total Debt Repaid | - | -775 | -678 | -172 | -122 | -22 | Upgrade
|
| Net Debt Issued (Repaid) | - | -158 | -378 | -172 | 541 | -22 | Upgrade
|
| Issuance of Common Stock | - | 17 | 1,436 | 493 | 199 | 509 | Upgrade
|
| Other Financing Activities | - | 3 | 12 | - | - | -7 | Upgrade
|
| Financing Cash Flow | - | -138 | 1,070 | 321 | 740 | 480 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 7 | -3 | -1 | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -1 | 1 | - | - | Upgrade
|
| Net Cash Flow | - | 425 | 535 | -404 | 465 | 680 | Upgrade
|
| Free Cash Flow | - | 54 | 27 | 110 | -56 | 213 | Upgrade
|
| Free Cash Flow Growth | - | 100.00% | -75.46% | - | - | - | Upgrade
|
| Free Cash Flow Margin | - | 1.01% | 0.56% | 6.31% | -4.07% | 14.16% | Upgrade
|
| Free Cash Flow Per Share | - | 5.33 | 2.76 | 13.97 | -7.53 | 30.83 | Upgrade
|
| Cash Interest Paid | - | 7 | 7 | 3 | 2 | - | Upgrade
|
| Cash Income Tax Paid | - | 67 | 65 | 11 | 99 | 96 | Upgrade
|
| Levered Free Cash Flow | - | 149.88 | 128.75 | 159.25 | -70.25 | 199.88 | Upgrade
|
| Unlevered Free Cash Flow | - | 154.25 | 133.13 | 161.13 | -69 | 199.88 | Upgrade
|
| Change in Net Working Capital | -44 | -13 | -69 | -102 | 86 | -29 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.