Joshin Denki Co., Ltd. (TYO:8173)
Japan · Delayed Price · Currency is JPY 2,718.00
+6.00 (0.22%)
Jan 23, 2026, 3:30 PM JST
Joshin Denki Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 | 5,121 | 5,686 | 7,724 | 7,633 | 9,552 | 12,681 | Upgrade |
Depreciation & Amortization | 5,855 | 5,825 | 5,763 | 5,572 | 5,523 | 5,330 | Upgrade |
Loss (Gain) From Sale of Assets | 372 | 749 | 1,657 | 786 | 540 | 3,554 | Upgrade |
Loss (Gain) From Sale of Investments | -1,804 | -3,007 | -1,159 | -81 | - | -52 | Upgrade |
Other Operating Activities | -1,686 | -2,811 | -1,612 | 2,355 | -7,072 | -1,754 | Upgrade |
Change in Accounts Receivable | -6,471 | -5,274 | -2,407 | 1,154 | -1 | -4,271 | Upgrade |
Change in Inventory | 3,448 | 8,070 | -2,139 | -4,540 | -664 | 236 | Upgrade |
Change in Accounts Payable | 6,704 | 5,963 | -2,554 | 492 | -7,053 | 5,096 | Upgrade |
Change in Other Net Operating Assets | 3,201 | 1,173 | -2,995 | -6,252 | 617 | 5,016 | Upgrade |
Operating Cash Flow | 14,740 | 16,374 | 2,278 | 7,119 | 1,442 | 25,836 | Upgrade |
Operating Cash Flow Growth | 144.97% | 618.79% | -68.00% | 393.69% | -94.42% | 98.40% | Upgrade |
Capital Expenditures | -5,408 | -6,309 | -6,546 | -9,289 | -8,786 | -6,367 | Upgrade |
Sale of Property, Plant & Equipment | 2,499 | 1,995 | 692 | 2,053 | 1,477 | 785 | Upgrade |
Investment in Securities | 2,066 | 3,290 | 1,515 | 193 | - | 124 | Upgrade |
Other Investing Activities | -1,286 | -791 | -467 | -2,027 | -2,264 | -660 | Upgrade |
Investing Cash Flow | -2,129 | -1,815 | -4,806 | -9,070 | -9,573 | -6,118 | Upgrade |
Short-Term Debt Issued | - | 50,000 | 71,600 | 71,200 | 66,000 | 12,000 | Upgrade |
Long-Term Debt Issued | - | 17,500 | 17,200 | 10,600 | 11,900 | 11,400 | Upgrade |
Total Debt Issued | 44,200 | 67,500 | 88,800 | 81,800 | 77,900 | 23,400 | Upgrade |
Short-Term Debt Repaid | - | -62,800 | -69,000 | -64,000 | -56,000 | -17,000 | Upgrade |
Long-Term Debt Repaid | - | -11,778 | -12,660 | -11,852 | -17,002 | -18,425 | Upgrade |
Total Debt Repaid | -52,420 | -74,578 | -81,660 | -75,852 | -73,002 | -35,425 | Upgrade |
Net Debt Issued (Repaid) | -8,220 | -7,078 | 7,140 | 5,948 | 4,898 | -12,025 | Upgrade |
Issuance of Common Stock | - | 1,151 | 470 | - | 10 | - | Upgrade |
Repurchase of Common Stock | -227 | -1,765 | -1,236 | -665 | - | - | Upgrade |
Common Dividends Paid | -2,653 | -2,370 | -1,985 | -2,011 | -2,011 | -1,340 | Upgrade |
Other Financing Activities | -680 | -679 | -740 | -912 | -1,024 | -1,068 | Upgrade |
Financing Cash Flow | -11,780 | -10,741 | 3,649 | 2,360 | 1,873 | -14,433 | Upgrade |
Miscellaneous Cash Flow Adjustments | -2 | -2 | 1 | - | 1 | - | Upgrade |
Net Cash Flow | 829 | 3,816 | 1,122 | 409 | -6,257 | 5,285 | Upgrade |
Free Cash Flow | 9,332 | 10,065 | -4,268 | -2,170 | -7,344 | 19,469 | Upgrade |
Free Cash Flow Growth | - | - | - | - | - | 248.84% | Upgrade |
Free Cash Flow Margin | 2.21% | 2.50% | -1.06% | -0.53% | -1.79% | 4.33% | Upgrade |
Free Cash Flow Per Share | 360.41 | 387.31 | -162.21 | -81.50 | -274.38 | 727.62 | Upgrade |
Cash Interest Paid | 357 | 305 | 190 | 154 | 175 | 212 | Upgrade |
Cash Income Tax Paid | 1,640 | 2,761 | 1,583 | -2,386 | 7,034 | 1,715 | Upgrade |
Levered Free Cash Flow | 8,549 | 9,433 | -5,549 | -5,757 | -12,068 | 11,278 | Upgrade |
Unlevered Free Cash Flow | 8,756 | 9,607 | -5,428 | -5,660 | -11,960 | 11,408 | Upgrade |
Change in Working Capital | 6,882 | 9,932 | -10,095 | -9,146 | -7,101 | 6,077 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.