Loadstar Capital K.K. (TYO:3482)
Japan
· Delayed Price · Currency is JPY 3,495.00
+80.00 (2.34%)
Mar 10, 2026, 10:23 AM JST
Loadstar Capital K.K. Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 7,976 | 10,055 | 7,152 | 7,064 | 5,031 | Upgrade
|
| Depreciation & Amortization | 1,483 | 970 | 689 | 585 | 470 | Upgrade
|
| Loss (Gain) From Sale of Investments | 10 | 125 | - | - | - | Upgrade
|
| Stock-Based Compensation | 195 | - | - | - | - | Upgrade
|
| Other Operating Activities | -514 | -2,357 | -2,678 | -1,739 | -1,432 | Upgrade
|
| Change in Accounts Receivable | 30 | - | - | - | - | Upgrade
|
| Change in Inventory | -12,499 | -27,339 | -8,604 | -5,700 | -5,107 | Upgrade
|
| Change in Accounts Payable | 101 | 428 | -50 | 47 | 59 | Upgrade
|
| Change in Unearned Revenue | 40 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 546 | -538 | 2,702 | -1,774 | 529 | Upgrade
|
| Operating Cash Flow | -2,632 | -18,656 | -789 | -1,517 | -450 | Upgrade
|
| Capital Expenditures | -161 | -9 | -1 | -156 | - | Upgrade
|
| Cash Acquisitions | -875 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -11 | -42 | - | - | - | Upgrade
|
| Investment in Securities | -10 | -425 | - | - | 13 | Upgrade
|
| Other Investing Activities | - | 1 | - | -76 | -1 | Upgrade
|
| Investing Cash Flow | -1,057 | -475 | -1 | -232 | 12 | Upgrade
|
| Short-Term Debt Issued | - | 1,353 | - | 243 | 66 | Upgrade
|
| Long-Term Debt Issued | 28,300 | 35,200 | 18,900 | 15,470 | 11,200 | Upgrade
|
| Total Debt Issued | 28,300 | 36,553 | 18,900 | 15,713 | 11,266 | Upgrade
|
| Short-Term Debt Repaid | -1,202 | - | -77 | - | - | Upgrade
|
| Long-Term Debt Repaid | -20,406 | -15,653 | -14,735 | -11,282 | -9,843 | Upgrade
|
| Total Debt Repaid | -21,608 | -15,653 | -14,812 | -11,282 | -9,843 | Upgrade
|
| Net Debt Issued (Repaid) | 6,692 | 20,900 | 4,088 | 4,431 | 1,423 | Upgrade
|
| Issuance of Common Stock | 329 | 83 | 204 | 106 | 25 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -694 | - | Upgrade
|
| Common Dividends Paid | -1,159 | -863 | -803 | -525 | -401 | Upgrade
|
| Other Financing Activities | -236 | -262 | -175 | -92 | -34 | Upgrade
|
| Financing Cash Flow | 5,626 | 19,858 | 3,314 | 3,226 | 1,013 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | - | 19 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -1 | -1 | -1 | 1 | Upgrade
|
| Net Cash Flow | 1,936 | 726 | 2,523 | 1,476 | 595 | Upgrade
|
| Free Cash Flow | -2,793 | -18,665 | -790 | -1,673 | -450 | Upgrade
|
| Free Cash Flow Margin | -6.26% | -54.23% | -2.75% | -7.08% | -2.51% | Upgrade
|
| Free Cash Flow Per Share | -164.81 | -1108.76 | -47.92 | -101.76 | -27.06 | Upgrade
|
| Cash Interest Paid | 1,388 | 584 | 504 | 351 | 316 | Upgrade
|
| Cash Income Tax Paid | 3,999 | 2,488 | 2,687 | 1,745 | 1,436 | Upgrade
|
| Levered Free Cash Flow | -2,216 | -21,227 | -427.75 | -2,738 | -909.63 | Upgrade
|
| Unlevered Free Cash Flow | -1,064 | -20,779 | -112.75 | -2,518 | -712.13 | Upgrade
|
| Change in Working Capital | -11,782 | -27,449 | -5,952 | -7,427 | -4,519 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.