Sun Messe Co., Ltd. (TYO:7883)
Japan
· Delayed Price · Currency is JPY 350.00
-6.00 (-1.69%)
Jun 13, 2025, 3:30 PM JST
Sun Messe 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 | 380 | 404 | 468 | 326 | 426 | Upgrade
|
| Depreciation & Amortization | 675 | 631 | 686 | 587 | 702 | Upgrade
|
| Loss (Gain) From Sale of Assets | -30 | 4 | -22 | -17 | 8 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1 | 4 | -1 | 81 | -40 | Upgrade
|
| Other Operating Activities | -156 | -98 | -123 | -250 | -236 | Upgrade
|
| Change in Accounts Receivable | 460 | 212 | 145 | -183 | -279 | Upgrade
|
| Change in Inventory | 6 | -4 | -91 | 55 | -8 | Upgrade
|
| Change in Accounts Payable | -156 | -218 | 251 | -3 | 33 | Upgrade
|
| Change in Other Net Operating Assets | -170 | 109 | -147 | 348 | -121 | Upgrade
|
| Operating Cash Flow | 1,008 | 1,044 | 1,166 | 944 | 485 | Upgrade
|
| Operating Cash Flow Growth | -3.45% | -10.46% | 23.52% | 94.64% | -50.20% | Upgrade
|
| Capital Expenditures | -387 | -303 | -391 | -1,552 | -775 | Upgrade
|
| Sale of Property, Plant & Equipment | 30 | - | 32 | 24 | 5 | Upgrade
|
| Sale (Purchase) of Intangibles | -30 | -12 | -27 | -22 | -10 | Upgrade
|
| Investment in Securities | -526 | 108 | -84 | -35 | 26 | Upgrade
|
| Other Investing Activities | - | 7 | 5 | -9 | 5 | Upgrade
|
| Investing Cash Flow | -913 | -200 | -465 | -1,594 | -749 | Upgrade
|
| Short-Term Debt Issued | - | 280 | 280 | 280 | 280 | Upgrade
|
| Long-Term Debt Issued | - | 50 | - | 50 | 90 | Upgrade
|
| Total Debt Issued | - | 330 | 280 | 330 | 370 | Upgrade
|
| Short-Term Debt Repaid | - | -280 | -280 | -380 | -330 | Upgrade
|
| Long-Term Debt Repaid | -100 | -120 | -7 | -107 | -6 | Upgrade
|
| Total Debt Repaid | -100 | -400 | -287 | -487 | -336 | Upgrade
|
| Net Debt Issued (Repaid) | -100 | -70 | -7 | -157 | 34 | Upgrade
|
| Dividends Paid | -124 | -123 | -108 | -108 | -93 | Upgrade
|
| Other Financing Activities | -2 | -9 | -17 | -27 | -33 | Upgrade
|
| Financing Cash Flow | -226 | -202 | -132 | -292 | -92 | Upgrade
|
| Foreign Exchange Rate Adjustments | 10 | 5 | 17 | - | -2 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | 1 | -1 | -1 | - | Upgrade
|
| Net Cash Flow | -122 | 648 | 585 | -943 | -358 | Upgrade
|
| Free Cash Flow | 621 | 741 | 775 | -608 | -290 | Upgrade
|
| Free Cash Flow Growth | -16.19% | -4.39% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 3.78% | 4.46% | 4.52% | -3.66% | -1.94% | Upgrade
|
| Free Cash Flow Per Share | 40.07 | 47.82 | 50.01 | -39.23 | -18.71 | Upgrade
|
| Cash Interest Paid | 13 | 8 | 8 | 8 | 9 | Upgrade
|
| Cash Income Tax Paid | 154 | 100 | 156 | 47 | 226 | Upgrade
|
| Levered Free Cash Flow | 479.88 | 688.25 | 522.63 | -523.63 | -600.13 | Upgrade
|
| Unlevered Free Cash Flow | 487.38 | 693.25 | 527.63 | -518 | -594.5 | Upgrade
|
| Change in Net Working Capital | -145 | -216 | -109 | -179 | 649 | Upgrade
|
Updated Feb 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.