Dualtap Co., Ltd. (TYO:3469)
Japan
· Delayed Price · Currency is JPY 978.00
+9.00 (0.93%)
Mar 10, 2026, 1:56 PM JST
Dualtap Cash Flow Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2020 - 2016 |
| Net Income | 105 | 160 | -343 | 272 | 95 | 59 | Upgrade
|
| Depreciation & Amortization | 53 | 59 | 135 | 60 | 37 | 42 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -1 | 4 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 13 | - | - | - | Upgrade
|
| Other Operating Activities | -39 | 121 | -153 | -33 | 7 | -108 | Upgrade
|
| Change in Inventory | -30 | 841 | -570 | 995 | 2,344 | -4,121 | Upgrade
|
| Change in Accounts Payable | -130 | 29 | 80 | 7 | -11 | - | Upgrade
|
| Change in Other Net Operating Assets | -162 | -182 | 9 | -111 | 314 | -121 | Upgrade
|
| Operating Cash Flow | -203 | 1,027 | -825 | 1,190 | 2,786 | -4,249 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -57.29% | - | - | Upgrade
|
| Capital Expenditures | - | -1 | -1,266 | - | - | -7 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 1 | - | 4 | - | - | Upgrade
|
| Cash Acquisitions | -50 | - | - | -15 | - | -16 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -4 | - | -1 | Upgrade
|
| Investment in Securities | -30 | -30 | -15 | - | - | 45 | Upgrade
|
| Other Investing Activities | -8 | -8 | 46 | -6 | 10 | -63 | Upgrade
|
| Investing Cash Flow | -88 | -38 | -1,235 | -21 | 10 | -42 | Upgrade
|
| Short-Term Debt Issued | - | - | 1,076 | - | 133 | 36 | Upgrade
|
| Long-Term Debt Issued | - | 87 | 2,251 | 2,175 | 2,016 | 5,645 | Upgrade
|
| Total Debt Issued | 340 | 87 | 3,327 | 2,175 | 2,149 | 5,681 | Upgrade
|
| Short-Term Debt Repaid | - | -76 | - | -189 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,151 | -2,250 | -1,953 | -4,551 | -2,349 | Upgrade
|
| Total Debt Repaid | -515 | -1,227 | -2,250 | -2,142 | -4,551 | -2,349 | Upgrade
|
| Net Debt Issued (Repaid) | -175 | -1,140 | 1,077 | 33 | -2,402 | 3,332 | Upgrade
|
| Issuance of Common Stock | 626 | 484 | 12 | - | - | 1 | Upgrade
|
| Common Dividends Paid | -49 | -42 | -41 | -40 | -39 | -37 | Upgrade
|
| Other Financing Activities | -32 | -19 | 35 | -24 | -25 | -24 | Upgrade
|
| Financing Cash Flow | 370 | -717 | 1,083 | -31 | -2,466 | 3,272 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | -1 | 2 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | 1 | -1 | -1 | 2 | Upgrade
|
| Net Cash Flow | 79 | 271 | -976 | 1,136 | 331 | -1,017 | Upgrade
|
| Free Cash Flow | -203 | 1,026 | -2,091 | 1,190 | 2,786 | -4,256 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -57.29% | - | - | Upgrade
|
| Free Cash Flow Margin | -2.58% | 12.26% | -40.43% | 13.79% | 25.90% | -69.24% | Upgrade
|
| Free Cash Flow Per Share | -50.92 | 281.77 | -608.47 | 346.43 | 810.55 | -1239.00 | Upgrade
|
| Cash Interest Paid | 58 | 52 | 68 | 30 | 69 | 71 | Upgrade
|
| Cash Income Tax Paid | 42 | -49 | 158 | 33 | -3 | 111 | Upgrade
|
| Levered Free Cash Flow | -282.5 | 964.5 | -1,946 | 1,227 | 2,631 | -4,277 | Upgrade
|
| Unlevered Free Cash Flow | -246.88 | 996.38 | -1,903 | 1,246 | 2,674 | -4,232 | Upgrade
|
| Change in Working Capital | -322 | 688 | -481 | 891 | 2,647 | -4,242 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.