Sourcenext Corporation (TYO:4344)
Japan
· Delayed Price · Currency is JPY 122.00
-1.00 (-0.81%)
Mar 10, 2026, 10:22 AM JST
Sourcenext Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | 2021 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | 2021 - 2017 |
| Net Income | -2,838 | -4,234 | -2,158 | -2,515 | -3,330 | Upgrade
|
| Depreciation & Amortization | 448.51 | 1,272 | 1,088 | 1,133 | 1,248 | Upgrade
|
| Other Amortization | 1,055 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 23 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 2,157 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 255 | -54 | -13 | 1,203 | Upgrade
|
| Loss (Gain) on Equity Investments | 95.39 | 294 | 155 | 101 | 111 | Upgrade
|
| Stock-Based Compensation | 72.82 | - | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 0.5 | - | - | - | - | Upgrade
|
| Other Operating Activities | -1,026 | 10 | -15 | 19 | 255 | Upgrade
|
| Change in Accounts Receivable | -35.42 | 434 | -697 | 155 | 578 | Upgrade
|
| Change in Inventory | -281.75 | -182 | 896 | 997 | 156 | Upgrade
|
| Change in Accounts Payable | 245.47 | -32 | -94 | -133 | -218 | Upgrade
|
| Change in Unearned Revenue | 214.48 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 459.53 | 303 | 114 | 426 | -333 | Upgrade
|
| Operating Cash Flow | 568.34 | -1,857 | -765 | 170 | -330 | Upgrade
|
| Capital Expenditures | -86.46 | -100 | -20 | -7 | -61 | Upgrade
|
| Sale (Purchase) of Intangibles | -1,132 | -1,252 | -1,562 | -1,073 | -1,383 | Upgrade
|
| Investment in Securities | - | 130 | 81 | 5 | -1,493 | Upgrade
|
| Other Investing Activities | -35.78 | 7 | - | 76 | -1 | Upgrade
|
| Investing Cash Flow | -1,254 | -1,215 | -1,501 | -999 | -2,938 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 2,300 | Upgrade
|
| Long-Term Debt Issued | - | 200 | - | 1,000 | 1,100 | Upgrade
|
| Total Debt Issued | 400 | 200 | - | 1,000 | 3,400 | Upgrade
|
| Short-Term Debt Repaid | - | -225 | -775 | -1,000 | - | Upgrade
|
| Long-Term Debt Repaid | - | -551 | -520 | -692 | -778 | Upgrade
|
| Total Debt Repaid | -1,261 | -776 | -1,295 | -1,692 | -778 | Upgrade
|
| Net Debt Issued (Repaid) | -860.98 | -576 | -1,295 | -692 | 2,622 | Upgrade
|
| Issuance of Common Stock | 0.89 | 630 | 2 | 8 | 6 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -163 | Upgrade
|
| Common Dividends Paid | - | - | - | - | -28 | Upgrade
|
| Other Financing Activities | 0 | 5,724 | 130 | 2,293 | 1,383 | Upgrade
|
| Financing Cash Flow | -860.09 | 5,778 | -1,163 | 1,609 | 3,820 | Upgrade
|
| Foreign Exchange Rate Adjustments | 83.18 | 23 | 76 | 252 | 119 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | - | 1 | - | Upgrade
|
| Net Cash Flow | -1,463 | 2,728 | -3,353 | 1,033 | 671 | Upgrade
|
| Free Cash Flow | 481.88 | -1,957 | -785 | 163 | -391 | Upgrade
|
| Free Cash Flow Margin | 3.90% | -17.08% | -6.93% | 1.57% | -3.79% | Upgrade
|
| Free Cash Flow Per Share | 3.48 | -14.39 | -5.79 | 1.20 | -2.88 | Upgrade
|
| Cash Interest Paid | 88.91 | 80 | 65 | 52 | 23 | Upgrade
|
| Cash Income Tax Paid | 9 | -7 | 19 | -18 | -280 | Upgrade
|
| Levered Free Cash Flow | - | -2,097 | -1,715 | 103.13 | -881.63 | Upgrade
|
| Unlevered Free Cash Flow | - | -2,048 | -1,671 | 135.63 | -868.5 | Upgrade
|
| Change in Working Capital | 602.31 | 523 | 219 | 1,445 | 183 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.