HEROZ, Inc. (TYO:4382)
Japan
· Delayed Price · Currency is JPY 816.00
-56.00 (-6.42%)
Apr 28, 2026, 3:30 PM JST
HEROZ Cash Flow Statement
Financials in millions JPY. Fiscal year is May - April.
Millions JPY. Fiscal year is May - Apr.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2019 | FY 2018 | 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 31, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '19 Apr 30, 2019 | Apr '18 Apr 30, 2018 | 2017 |
| Net Income | - | 131 | -707 | -426 | 296 | - | Upgrade
|
| Depreciation & Amortization | - | 418 | 1,246 | 256 | 49 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 96 | 199 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 24 | 13 | 22 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | -14 | - | - | Upgrade
|
| Other Operating Activities | - | -204 | -271 | -31 | -53 | - | Upgrade
|
| Change in Accounts Receivable | - | -98 | -8 | 17 | -30 | - | Upgrade
|
| Change in Inventory | - | 39 | 68 | 20 | -4 | - | Upgrade
|
| Change in Accounts Payable | - | -59 | 114 | -56 | 11 | - | Upgrade
|
| Change in Other Net Operating Assets | - | -128 | -190 | 695 | -39 | - | Upgrade
|
| Operating Cash Flow | - | 219 | 464 | 483 | 230 | - | Upgrade
|
| Operating Cash Flow Growth | - | -52.80% | -3.93% | 110.00% | - | - | Upgrade
|
| Capital Expenditures | - | -86 | -147 | -22 | -169 | - | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 1 | - | - | Upgrade
|
| Cash Acquisitions | - | - | -793 | 7 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -332 | -295 | -73 | -5 | - | Upgrade
|
| Investment in Securities | - | -29 | - | -57 | -294 | - | Upgrade
|
| Other Investing Activities | - | -32 | 25 | - | - | - | Upgrade
|
| Investing Cash Flow | - | -479 | -1,217 | -144 | -468 | - | Upgrade
|
| Short-Term Debt Issued | - | 200 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 800 | - | - | - | - | Upgrade
|
| Total Debt Issued | - | 1,000 | - | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -100 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -350 | -201 | -100 | - | - | Upgrade
|
| Total Debt Repaid | - | -350 | -201 | -200 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | - | 650 | -201 | -200 | - | - | Upgrade
|
| Issuance of Common Stock | - | 14 | - | - | 177 | - | Upgrade
|
| Other Financing Activities | - | - | -102 | - | - | - | Upgrade
|
| Financing Cash Flow | - | 664 | -303 | -200 | 177 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -1 | - | - | Upgrade
|
| Net Cash Flow | - | 404 | -1,056 | 138 | -61 | - | Upgrade
|
| Free Cash Flow | - | 133 | 317 | 461 | 61 | - | Upgrade
|
| Free Cash Flow Growth | - | -58.04% | -31.24% | 655.74% | - | - | Upgrade
|
| Free Cash Flow Margin | - | 2.24% | 6.55% | 15.47% | 4.43% | - | Upgrade
|
| Free Cash Flow Per Share | - | 8.83 | 21.08 | 30.68 | 8.46 | - | Upgrade
|
| Cash Interest Paid | - | 18 | 10 | 5 | - | - | Upgrade
|
| Cash Income Tax Paid | - | 204 | 272 | 82 | 173 | - | Upgrade
|
| Levered Free Cash Flow | - | -105 | 1,140 | - | 37.64 | - | Upgrade
|
| Unlevered Free Cash Flow | - | -93.75 | 1,147 | - | 37.64 | - | Upgrade
|
| Change in Working Capital | - | -246 | -16 | 676 | -62 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.