A&D HOLON Holdings Company, Limited (TYO:7745)
Japan
· Delayed Price · Currency is JPY 1,769.00
-18.00 (-1.01%)
May 20, 2025, 3:30 PM JST
TYO:7745 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 | 2016 - 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 | 2016 - 2020 |
| Net Income | 9,095 | 7,952 | 7,571 | 5,532 | 4,536 | Upgrade
|
| Depreciation & Amortization | 1,798 | 1,774 | 1,790 | 1,719 | 1,771 | Upgrade
|
| Loss (Gain) From Sale of Assets | 69 | 287 | 68 | 7 | 26 | Upgrade
|
| Other Operating Activities | -2,467 | -2,471 | -1,867 | -1,624 | -939 | Upgrade
|
| Change in Accounts Receivable | 1,255 | -2,119 | -823 | -1,397 | 991 | Upgrade
|
| Change in Inventory | 284 | 1,125 | -3,037 | -3,154 | -90 | Upgrade
|
| Change in Accounts Payable | -1,246 | -227 | -492 | 458 | -564 | Upgrade
|
| Change in Other Net Operating Assets | -2,210 | 880 | 886 | 241 | -537 | Upgrade
|
| Operating Cash Flow | 6,578 | 7,201 | 4,096 | 1,782 | 5,194 | Upgrade
|
| Operating Cash Flow Growth | -8.65% | 75.81% | 129.85% | -65.69% | 20.54% | Upgrade
|
| Capital Expenditures | -1,525 | -1,674 | -885 | -2,071 | -1,645 | Upgrade
|
| Sale of Property, Plant & Equipment | 12 | 3 | 2 | 84 | 5 | Upgrade
|
| Cash Acquisitions | -84 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -493 | -425 | -639 | -493 | -507 | Upgrade
|
| Investment in Securities | 384 | 92 | 167 | 109 | -59 | Upgrade
|
| Other Investing Activities | -299 | -3 | -11 | 1 | -20 | Upgrade
|
| Investing Cash Flow | -2,005 | -2,007 | -1,364 | -2,395 | -2,222 | Upgrade
|
| Short-Term Debt Issued | - | - | 2,498 | 361 | 3 | Upgrade
|
| Long-Term Debt Issued | 1,044 | 90 | 1,750 | 2,823 | 2,811 | Upgrade
|
| Total Debt Issued | 1,044 | 90 | 4,248 | 3,184 | 2,814 | Upgrade
|
| Short-Term Debt Repaid | -2,499 | -1,787 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -2,302 | -2,731 | -2,713 | -3,081 | -3,453 | Upgrade
|
| Total Debt Repaid | -4,801 | -4,518 | -2,713 | -3,081 | -3,453 | Upgrade
|
| Net Debt Issued (Repaid) | -3,757 | -4,428 | 1,535 | 103 | -639 | Upgrade
|
| Issuance of Common Stock | 29 | - | - | - | -10 | Upgrade
|
| Repurchase of Common Stock | -299 | - | - | - | - | Upgrade
|
| Dividends Paid | -1,108 | -967 | -746 | -524 | -418 | Upgrade
|
| Other Financing Activities | -305 | -279 | -337 | -320 | 810 | Upgrade
|
| Financing Cash Flow | -5,440 | -5,674 | 452 | -741 | -257 | Upgrade
|
| Foreign Exchange Rate Adjustments | 107 | 182 | 117 | 237 | 308 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | - | 1 | - | - | Upgrade
|
| Net Cash Flow | -759 | -298 | 3,302 | -1,117 | 3,023 | Upgrade
|
| Free Cash Flow | 5,053 | 5,527 | 3,211 | -289 | 3,549 | Upgrade
|
| Free Cash Flow Growth | -8.58% | 72.13% | - | - | -3.82% | Upgrade
|
| Free Cash Flow Margin | 7.53% | 8.92% | 5.44% | -0.56% | 7.33% | Upgrade
|
| Free Cash Flow Per Share | 183.91 | 201.00 | 116.91 | -13.96 | 171.66 | Upgrade
|
| Cash Interest Paid | 330 | 413 | 282 | 144 | 168 | Upgrade
|
| Cash Income Tax Paid | 2,660 | 2,470 | 1,871 | 1,597 | 1,089 | Upgrade
|
| Levered Free Cash Flow | 2,522 | 3,631 | 1,306 | -1,377 | 2,054 | Upgrade
|
| Unlevered Free Cash Flow | 2,726 | 3,889 | 1,487 | -1,287 | 2,157 | Upgrade
|
| Change in Net Working Capital | 2,562 | 759 | 3,452 | 3,878 | 215 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.