Ichigo Office REIT Investment Corporation (TYO:8975)
Japan
· Delayed Price · Currency is JPY 96,000
-700 (-0.72%)
Mar 10, 2026, 12:45 PM JST
TYO:8975 Cash Flow Statement
Financials in millions JPY. Fiscal year is November - October.
Millions JPY. Fiscal year is Nov - Oct.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Oct '24 Oct 31, 2024 | Oct '23 Oct 31, 2023 | Oct '22 Oct 31, 2022 | Oct '21 Oct 31, 2021 | 2020 - 2016 |
| Net Income | 9,347 | 7,406 | 9,487 | 6,693 | 6,324 | Upgrade
|
| Depreciation & Amortization | 1,974 | 1,963 | 1,923 | 1,804 | 1,758 | Upgrade
|
| Change in Accounts Receivable | 18.96 | -21.42 | -7.94 | 16.03 | 13.32 | Upgrade
|
| Change in Accounts Payable | 26.32 | 232.92 | -3.44 | -82.53 | -40.96 | Upgrade
|
| Change in Other Net Operating Assets | 6,978 | 2,645 | 5,657 | 1,362 | 461.43 | Upgrade
|
| Other Operating Activities | -4.2 | 6.72 | 2.21 | -1.15 | 3.12 | Upgrade
|
| Operating Cash Flow | 18,341 | 12,232 | 17,058 | 9,795 | 8,518 | Upgrade
|
| Operating Cash Flow Growth | 49.94% | -28.29% | 74.15% | 14.99% | -20.68% | Upgrade
|
| Acquisition of Real Estate Assets | -2,591 | -17,509 | -11,479 | -5,249 | -5,177 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -2,591 | -17,509 | -11,479 | -5,249 | -5,177 | Upgrade
|
| Investment in Marketable & Equity Securities | - | 39.85 | 11.1 | -51.21 | 50.65 | Upgrade
|
| Other Investing Activities | -41.96 | 276.57 | -71.01 | 112.85 | 53.6 | Upgrade
|
| Investing Cash Flow | -2,633 | -17,192 | -11,539 | -5,188 | -5,072 | Upgrade
|
| Long-Term Debt Issued | 13,721 | 15,934 | 19,066 | 21,150 | 21,836 | Upgrade
|
| Total Debt Issued | 13,721 | 15,934 | 19,066 | 21,150 | 21,836 | Upgrade
|
| Long-Term Debt Repaid | -12,840 | -7,092 | -17,270 | -19,292 | -19,941 | Upgrade
|
| Total Debt Repaid | -12,840 | -7,092 | -17,270 | -19,292 | -19,941 | Upgrade
|
| Net Debt Issued (Repaid) | 881 | 8,842 | 1,796 | 1,858 | 1,895 | Upgrade
|
| Issuance of Common Stock | - | 3,500 | - | - | - | Upgrade
|
| Repurchase of Common Stock | -1,580 | - | - | - | -1,500 | Upgrade
|
| Common Dividends Paid | -9,362 | -6,528 | -9,496 | -7,102 | -6,642 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0 | - | -0 | -0 | Upgrade
|
| Net Cash Flow | 5,647 | 853.69 | -2,181 | -636.4 | -2,800 | Upgrade
|
| Cash Interest Paid | 1,261 | 1,107 | 965.16 | 893.66 | 955.45 | Upgrade
|
| Cash Income Tax Paid | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | Upgrade
|
| Levered Free Cash Flow | 8,327 | 6,375 | 7,472 | 7,000 | 6,564 | Upgrade
|
| Unlevered Free Cash Flow | 9,119 | 7,077 | 8,083 | 7,564 | 7,172 | Upgrade
|
| Change in Working Capital | 7,024 | 2,857 | 5,646 | 1,295 | 433.8 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.