UP GARAGE GROUP Co., Ltd. (TYO:7134)
Japan
· Delayed Price · Currency is JPY 1,044.00
+20.00 (1.95%)
May 16, 2025, 3:30 PM JST
UP GARAGE GROUP Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2018 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2018 - 2020 |
| Net Income | 1,083 | 981 | 874 | 699 | - | Upgrade
|
| Depreciation & Amortization | 303 | 244 | 195 | 158 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -6 | -1 | - | - | Upgrade
|
| Other Operating Activities | -316 | -280 | -295 | -233 | - | Upgrade
|
| Change in Accounts Receivable | -111 | -36 | -32 | -20 | - | Upgrade
|
| Change in Inventory | -294 | -42 | -239 | 29 | - | Upgrade
|
| Change in Accounts Payable | -69 | 160 | 32 | -44 | - | Upgrade
|
| Change in Other Net Operating Assets | -136 | 129 | 19 | 11 | - | Upgrade
|
| Operating Cash Flow | 460 | 1,150 | 553 | 600 | - | Upgrade
|
| Operating Cash Flow Growth | -60.00% | 107.96% | -7.83% | - | - | Upgrade
|
| Capital Expenditures | -328 | -223 | -111 | -116 | - | Upgrade
|
| Sale of Property, Plant & Equipment | 1 | 24 | 7 | 2 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -215 | -213 | -204 | -195 | - | Upgrade
|
| Other Investing Activities | -26 | -17 | -12 | 5 | - | Upgrade
|
| Investing Cash Flow | -562 | -423 | -313 | -297 | - | Upgrade
|
| Short-Term Debt Issued | - | - | - | 300 | - | Upgrade
|
| Total Debt Issued | - | - | - | 300 | - | Upgrade
|
| Short-Term Debt Repaid | -100 | -100 | -250 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -35 | -59 | -259 | - | Upgrade
|
| Total Debt Repaid | -100 | -135 | -309 | -259 | - | Upgrade
|
| Net Debt Issued (Repaid) | -100 | -135 | -309 | 41 | - | Upgrade
|
| Issuance of Common Stock | 2 | 6 | 1 | 1,018 | - | Upgrade
|
| Dividends Paid | -193 | -165 | -124 | -102 | - | Upgrade
|
| Other Financing Activities | -4 | -13 | -23 | -14 | - | Upgrade
|
| Financing Cash Flow | -295 | -307 | -455 | 943 | - | Upgrade
|
| Foreign Exchange Rate Adjustments | -4 | -1 | - | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -2 | -1 | -1 | 1 | - | Upgrade
|
| Net Cash Flow | -403 | 418 | -216 | 1,247 | - | Upgrade
|
| Free Cash Flow | 132 | 927 | 442 | 484 | - | Upgrade
|
| Free Cash Flow Growth | -85.76% | 109.73% | -8.68% | - | - | Upgrade
|
| Free Cash Flow Margin | 0.94% | 7.38% | 3.89% | 4.60% | - | Upgrade
|
| Free Cash Flow Per Share | 16.56 | 116.38 | 55.60 | 71.19 | - | Upgrade
|
| Cash Interest Paid | 1 | 2 | 2 | 5 | - | Upgrade
|
| Cash Income Tax Paid | 315 | 283 | 301 | 242 | - | Upgrade
|
| Levered Free Cash Flow | -153.13 | 625.88 | 163.5 | 216.5 | - | Upgrade
|
| Unlevered Free Cash Flow | -152.5 | 627.13 | 164.75 | 219.63 | - | Upgrade
|
| Change in Net Working Capital | 565 | -216 | 244 | 58 | -493 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.