Gakkyusha Co.,Ltd. (TYO:9769)
Japan · Delayed Price · Currency is JPY 2,633.00
+45.00 (1.74%)
Aug 6, 2026, 1:13 PM JST
Gakkyusha Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | 2,715 | 2,609 | 2,668 | 2,770 | 2,293 |
Depreciation & Amortization | 484 | 480 | 454 | 432 | 312 |
Loss (Gain) From Sale of Assets | 289 | 139 | 46 | 26 | 94 |
Loss (Gain) From Sale of Investments | - | -107 | - | - | 8 |
Loss (Gain) on Equity Investments | - | -31 | -38 | -38 | -49 |
Other Operating Activities | -886 | -725 | -1,009 | -768 | -717 |
Change in Accounts Receivable | 10 | -7 | -5 | 16 | 20 |
Change in Inventory | 8 | 15 | 1 | -10 | 13 |
Change in Accounts Payable | 32 | -59 | -75 | 179 | -165 |
Change in Other Net Operating Assets | -204 | -68 | 157 | -2 | 119 |
Operating Cash Flow | 2,448 | 2,246 | 2,199 | 2,605 | 1,928 |
Operating Cash Flow Growth | 8.99% | 2.14% | -15.58% | 35.11% | 1.15% |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Capital Expenditures | -213 | -537 | -286 | -819 | -579 |
Sale of Property, Plant & Equipment | -106 | -21 | -15 | -14 | -40 |
Cash Acquisitions | - | - | - | 3 | -10 |
Divestitures | - | 1,062 | - | - | -1 |
Sale (Purchase) of Intangibles | -27 | -30 | -17 | -28 | -35 |
Investment in Securities | -562 | -488 | - | - | - |
Other Investing Activities | -1 | -96 | -3 | -30 | 32 |
Investing Cash Flow | -909 | -110 | -321 | -888 | -628 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Short-Term Debt Issued | - | - | - | - | 500 |
Long-Term Debt Issued | - | - | - | - | 669 |
Total Debt Issued | - | - | - | - | 1,169 |
Short-Term Debt Repaid | - | - | - | -500 | - |
Long-Term Debt Repaid | -148 | -148 | -213 | -260 | -1,683 |
Total Debt Repaid | -148 | -148 | -213 | -760 | -1,683 |
Net Debt Issued (Repaid) | -148 | -148 | -213 | -760 | -514 |
Repurchase of Common Stock | - | - | -225 | - | - |
Common Dividends Paid | -1,029 | -942 | -948 | -873 | -763 |
Other Financing Activities | -127 | -159 | -185 | -169 | -33 |
Financing Cash Flow | -1,304 | -1,249 | -1,571 | -1,802 | -1,310 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Foreign Exchange Rate Adjustments | 39 | 6 | 15 | 19 | 15 |
Miscellaneous Cash Flow Adjustments | - | -1 | -1 | 7 | 1 |
Net Cash Flow | 274 | 892 | 321 | -59 | 6 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 2,235 | 1,709 | 1,913 | 1,786 | 1,349 |
Free Cash Flow Growth | 30.78% | -10.66% | 7.11% | 32.39% | 9.68% |
Free Cash Flow Margin | 17.10% | 12.86% | 14.49% | 13.75% | 10.90% |
Free Cash Flow Per Share | 205.65 | 157.25 | 175.82 | 162.83 | 122.99 |
Levered Free Cash Flow | 2,393 | 1,051 | 1,713 | 1,577 | 1,155 |
Unlevered Free Cash Flow | 2,405 | 1,059 | 1,719 | 1,585 | 1,159 |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Cash Interest Paid | 19 | 12 | 11 | 13 | 5 |
Cash Income Tax Paid | 894 | 740 | 1,004 | 765 | 743 |
Change in Working Capital | -154 | -119 | 78 | 183 | -13 |