MatsukiyoCocokara & Co. (TYO:3088)
Japan
· Delayed Price · Currency is JPY 2,889.50
-84.50 (-2.84%)
May 13, 2025, 3:30 PM JST
MatsukiyoCocokara & Co. 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 | 54,675 | 81,246 | 64,908 | 49,629 | 32,617 | Upgrade
|
| Depreciation & Amortization | 22,599 | 22,367 | 20,840 | 14,861 | 8,578 | Upgrade
|
| Loss (Gain) From Sale of Assets | -527 | 2,417 | 1,252 | 4,919 | 586 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2,717 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -7 | -2,741 | - | - | - | Upgrade
|
| Other Operating Activities | 12,644 | -28,561 | -20,346 | -13,129 | -10,768 | Upgrade
|
| Change in Accounts Receivable | -2,712 | -6,263 | -3,401 | -807 | -3,937 | Upgrade
|
| Change in Inventory | -5,817 | -2,801 | -4,601 | -466 | -4,538 | Upgrade
|
| Change in Accounts Payable | 2,046 | 6,404 | 9,216 | -2,255 | -1,710 | Upgrade
|
| Change in Unearned Revenue | 243 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -4,389 | -8,562 | -3,807 | -12,940 | 5,047 | Upgrade
|
| Operating Cash Flow | 81,472 | 63,506 | 64,061 | 39,812 | 25,875 | Upgrade
|
| Operating Cash Flow Growth | 28.29% | -0.87% | 60.91% | 53.86% | 4.49% | Upgrade
|
| Capital Expenditures | -8,834 | -13,209 | -13,594 | -9,317 | -3,630 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,624 | 735 | 1,853 | - | - | Upgrade
|
| Cash Acquisitions | -4,998 | -4,221 | -93 | -1,496 | -275 | Upgrade
|
| Sale (Purchase) of Intangibles | -5,624 | -6,904 | -3,152 | -1,649 | -1,636 | Upgrade
|
| Investment in Securities | 186 | 4,726 | - | 86 | 459 | Upgrade
|
| Other Investing Activities | -2,828 | -3,884 | -3,457 | -3,039 | -1,229 | Upgrade
|
| Investing Cash Flow | -20,792 | -22,760 | -19,669 | -15,485 | -6,311 | Upgrade
|
| Short-Term Debt Issued | 347 | - | 264 | - | - | Upgrade
|
| Total Debt Issued | 347 | - | 264 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -91 | - | -574 | - | Upgrade
|
| Long-Term Debt Repaid | -19,174 | - | - | -419 | - | Upgrade
|
| Total Debt Repaid | -19,174 | -91 | - | -993 | - | Upgrade
|
| Net Debt Issued (Repaid) | -18,827 | -91 | 264 | -993 | - | Upgrade
|
| Issuance of Common Stock | 28 | 10 | 157 | - | - | Upgrade
|
| Repurchase of Common Stock | -30,953 | -3,689 | -11,855 | -9,009 | - | Upgrade
|
| Common Dividends Paid | -16,831 | - | - | - | - | Upgrade
|
| Dividends Paid | -16,831 | -13,252 | -10,580 | -8,272 | -7,193 | Upgrade
|
| Other Financing Activities | -79 | -1,251 | -1,720 | -2,063 | -2,216 | Upgrade
|
| Financing Cash Flow | -66,662 | -18,273 | -23,734 | -20,337 | -9,409 | Upgrade
|
| Foreign Exchange Rate Adjustments | 12 | 23 | -30 | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | 77 | 32,010 | -2 | Upgrade
|
| Net Cash Flow | -5,970 | 22,495 | 20,705 | 36,000 | 10,153 | Upgrade
|
| Free Cash Flow | 72,638 | 50,297 | 50,467 | 30,495 | 22,245 | Upgrade
|
| Free Cash Flow Growth | 44.42% | -0.34% | 65.49% | 37.09% | 9.89% | Upgrade
|
| Free Cash Flow Margin | 6.84% | 4.92% | 5.30% | 4.18% | 3.99% | Upgrade
|
| Free Cash Flow Per Share | 177.77 | 120.37 | 119.48 | 83.19 | 72.21 | Upgrade
|
| Cash Interest Paid | 60 | 57 | 53 | 60 | 44 | Upgrade
|
| Cash Income Tax Paid | 21,236 | 28,432 | 20,217 | 13,305 | 11,260 | Upgrade
|
| Levered Free Cash Flow | - | 39,204 | 49,615 | -6,049 | 16,174 | Upgrade
|
| Unlevered Free Cash Flow | - | 39,240 | 49,648 | -6,011 | 16,201 | Upgrade
|
| Change in Net Working Capital | -2,201 | 10,297 | -6,631 | 35,786 | 6,812 | Upgrade
|
Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.