Create Restaurants Holdings Inc
TSE:3387

Watchlist Manager
Create Restaurants Holdings Inc Logo
Create Restaurants Holdings Inc
TSE:3387
Watchlist
Price: 754 JPY -1.57% Market Closed
Market Cap: 320.9B JPY

Cash Flow Statement

Cash Flow Statement
Create Restaurants Holdings Inc

Rotate your device to view
Cash Flow Statement
Currency: JPY
Nov-2006 May-2007 Nov-2007 May-2008 Nov-2008 May-2009 Nov-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 Aug-2012 Feb-2013 Aug-2013 Feb-2014 Aug-2014 Feb-2015 Aug-2015 Feb-2016 Aug-2016 Feb-2017 Aug-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Operating Cash Flow
Net Income
(1 094)
35
64
(118)
712
366
(45)
128
839
409
1 853
1 066
1 495
1 867
2 345
3 094
2 594
2 966
3 388
3 516
8 195
9 615
6 713
6 523
5 570
5 728
5 889
7 575
5 046
5 326
3 688
4 800
5 170
5 200
3 118
(7 629)
(11 266)
(11 311)
(15 021)
(5 611)
2 230
6 261
7 134
10 803
4 990
1 089
4 565
2 359
3 465
4 523
6 632
6 292
7 127
7 822
7 659
8 067
8 370
7 817
Depreciation & Amortization
232
121
324
9
(20)
(60)
(172)
(33)
264
(127)
1 185
1 152
1 122
1 100
1 102
1 179
1 351
1 643
2 282
2 888
2 636
3 595
4 605
5 316
5 276
5 386
4 344
5 378
4 257
5 297
4 196
6 878
10 044
13 430
17 288
17 908
17 939
17 887
17 314
17 137
16 893
16 604
16 429
16 104
15 891
15 556
15 155
15 107
15 309
15 403
15 512
15 548
15 398
15 463
15 487
15 621
15 904
16 051
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101
0
0
0
116
0
0
0
123
0
0
0
178
0
0
0
163
0
0
0
179
0
0
0
Other Non-Cash Items
(102)
216
498
334
(53)
(404)
(211)
(24)
148
(6)
602
1 196
1 137
1 173
1 058
228
182
455
275
650
(3 920)
(4 300)
899
1 268
1 357
1 552
3 126
3 562
3 346
3 658
3 075
2 959
3 399
3 672
5 979
6 169
6 089
6 151
4 916
4 478
3 868
3 839
4 245
4 033
4 454
4 390
3 588
4 040
4 776
4 449
3 649
3 755
3 010
2 859
2 535
2 276
2 501
2 753
Cash Taxes Paid
263
(558)
(811)
351
540
322
555
(654)
(747)
(1 124)
51
828
1 044
1 391
1 391
1 099
1 395
1 496
1 519
1 847
2 304
1 804
2 131
3 011
2 476
1 446
1 267
4 118
3 859
4 678
3 783
2 061
895
1 009
1 107
859
2 004
1 585
1 519
1 446
338
(116)
(105)
(535)
366
566
2 348
2 559
2 760
3 597
1 828
1 999
668
97
114
702
1 934
2 371
Cash Interest Paid
(4)
8
23
2
10
1
1
(3)
12
(20)
55
54
55
56
57
60
74
114
178
208
199
183
210
243
220
195
291
353
331
395
272
306
353
415
542
587
459
420
359
307
401
394
338
318
303
284
271
265
255
251
240
231
228
234
245
256
267
269
Change in Working Capital
(960)
761
1 246
(747)
(980)
(69)
(329)
518
223
905
(258)
(1 082)
(1 210)
(1 566)
(1 569)
(659)
(220)
(1 481)
(1 225)
(978)
(1 254)
(337)
(1 864)
(2 042)
(2 020)
(1 714)
(1 448)
(3 482)
(3 023)
(3 645)
(2 596)
(2 254)
(1 900)
(1 127)
(1 566)
(5 426)
(4 223)
(5 679)
(6 802)
(3 560)
(11 630)
(7 779)
(698)
658
10 827
8 455
1 284
1 237
(2 768)
(4 333)
(2 501)
(2 919)
(1 340)
(42)
309
(445)
(2 497)
(4 000)
Cash from Operating Activities
(1 923)
N/A
1 133
N/A
2 131
+88%
(523)
N/A
(341)
+35%
(165)
+52%
(757)
-359%
589
N/A
1 474
+150%
1 181
-20%
3 381
+186%
2 330
-31%
2 542
+9%
2 573
+1%
2 936
+14%
3 842
+31%
3 907
+2%
3 583
-8%
4 720
+32%
6 076
+29%
6 298
+4%
8 575
+36%
10 353
+21%
11 063
+7%
10 182
-8%
10 952
+8%
11 911
+9%
13 033
+9%
9 149
-30%
10 159
+11%
8 363
-18%
12 383
+48%
16 713
+35%
21 175
+27%
24 819
+17%
11 022
-56%
8 539
-23%
7 048
-17%
407
-94%
12 444
+2 957%
11 361
-9%
18 925
+67%
27 110
+43%
31 598
+17%
36 162
+14%
29 490
-18%
24 592
-17%
22 743
-8%
20 782
-9%
20 042
-4%
23 292
+16%
22 676
-3%
24 195
+7%
26 102
+8%
25 990
0%
25 519
-2%
24 278
-5%
22 621
-7%
Investing Cash Flow
Capital Expenditures
(433)
(28)
817
233
509
515
530
(323)
(414)
(33)
(1 918)
(1 705)
(1 952)
(1 954)
(1 330)
(1 763)
(1 750)
(1 494)
(2 338)
(4 018)
(5 235)
(5 671)
(6 364)
(8 257)
(7 466)
(5 652)
(4 832)
(5 682)
(3 699)
(4 570)
(3 778)
(3 570)
(3 719)
(3 708)
(3 798)
(4 660)
(4 696)
(4 184)
(3 408)
(2 218)
(1 396)
(1 503)
(1 400)
(1 443)
(1 651)
(1 678)
(1 813)
(2 185)
(2 498)
(3 162)
(3 424)
(3 518)
(3 619)
(3 306)
(3 469)
(4 146)
(4 229)
(4 700)
Other Items
(111)
(2)
49
49
199
67
173
(1)
(51)
(75)
(444)
(605)
(829)
(937)
(688)
(493)
(854)
(8 025)
(7 797)
(2 305)
(2 843)
(14 349)
(14 177)
(1 616)
(1 800)
(1 287)
(833)
(1 012)
(843)
(1 048)
(1 108)
(2 540)
(3 094)
(21 518)
(21 874)
(19 731)
(19 308)
(966)
(447)
(1 363)
(862)
(71)
641
869
464
84
(498)
(447)
(284)
(452)
(177)
(105)
(4 257)
(5 351)
(5 730)
(5 822)
(1 826)
(728)
Cash from Investing Activities
(545)
N/A
(30)
+94%
867
N/A
281
-68%
707
+152%
584
-17%
703
+20%
(325)
N/A
(465)
-43%
(108)
+77%
(2 362)
-2 087%
(2 309)
+2%
(2 783)
-21%
(2 891)
-4%
(2 018)
+30%
(2 255)
-12%
(2 604)
-15%
(9 519)
-266%
(10 135)
-6%
(6 324)
+38%
(8 078)
-28%
(20 019)
-148%
(20 540)
-3%
(9 872)
+52%
(9 266)
+6%
(6 939)
+25%
(5 665)
+18%
(6 694)
-18%
(4 542)
+32%
(5 618)
-24%
(4 886)
+13%
(6 110)
-25%
(6 813)
-12%
(25 226)
-270%
(25 672)
-2%
(24 391)
+5%
(24 004)
+2%
(5 150)
+79%
(3 855)
+25%
(3 581)
+7%
(2 258)
+37%
(1 574)
+30%
(759)
+52%
(574)
+24%
(1 187)
-107%
(1 594)
-34%
(2 311)
-45%
(2 632)
-14%
(2 782)
-6%
(3 614)
-30%
(3 601)
+0%
(3 623)
-1%
(7 876)
-117%
(8 657)
-10%
(9 199)
-6%
(9 968)
-8%
(6 055)
+39%
(5 428)
+10%
Financing Cash Flow
Net Issuance of Common Stock
(2 103)
0
0
0
(11)
(1 081)
(1 070)
1 081
1 081
1 081
0
0
0
0
0
0
(3 428)
721
4 149
0
4 149
0
0
0
(0)
(333)
(1 507)
(1 611)
(1 278)
(1 174)
(1 336)
0
(1 232)
(1 336)
0
0
0
0
0
0
0
14 943
16 090
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
1 804
261
(1 336)
351
(140)
121
433
(1 389)
(2 007)
(1 899)
(200)
838
981
1 172
1 555
4 223
4 252
4 043
1 418
1 541
(1 950)
10 913
12 389
(4 213)
(4 917)
(4 061)
(623)
762
(1 006)
(1 071)
(216)
(869)
611
12 464
6 827
38 637
33 943
17 749
7 961
(31 195)
(30 580)
(31 216)
(42 027)
(40 677)
(41 783)
(41 767)
(18 562)
(18 497)
(18 579)
(18 974)
(20 915)
(18 467)
(17 762)
(14 094)
(14 847)
(14 947)
(15 549)
(19 170)
Cash Paid for Dividends
(258)
(97)
2
(1)
(1)
0
3
(27)
(78)
(52)
(306)
(342)
(337)
(337)
(337)
(383)
(383)
(432)
(743)
(690)
(734)
(713)
(875)
(1 100)
(1 196)
(1 226)
(1 085)
(1 533)
(946)
(1 506)
(1 040)
(1 144)
(1 132)
(1 130)
(1 120)
(568)
(556)
1
(2)
(256)
(503)
(1 023)
(1 274)
(1 635)
(1 401)
(1 498)
(1 259)
(1 264)
(1 259)
(1 365)
(1 365)
(1 470)
(1 471)
(1 576)
(1 576)
(1 682)
(1 681)
(1 786)
Other
(83)
12
120
7
23
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
12 923
12 998
29
(100)
(128)
(205)
(255)
(391)
(281)
(409)
(308)
(290)
(261)
(258)
(258)
(141)
(139)
(15)
14 884
14 884
14 886
14 887
(14 995)
(15 082)
(15 090)
(15 300)
(310)
(315)
(310)
(200)
(216)
(234)
(234)
(253)
(234)
(244)
(245)
(253)
Cash from Financing Activities
(640)
N/A
175
N/A
(1 214)
N/A
358
N/A
(130)
N/A
(959)
-638%
(633)
+34%
(335)
+47%
(1 005)
-200%
(870)
+13%
(506)
+42%
496
N/A
644
+30%
835
+30%
1 218
+46%
3 840
+215%
441
-89%
4 333
+883%
4 824
+11%
841
-83%
10 239
+1 117%
23 198
+127%
11 542
-50%
(5 414)
N/A
(6 242)
-15%
(5 826)
+7%
(3 470)
+40%
(2 773)
+20%
(3 511)
-27%
(5 496)
-57%
(2 900)
+47%
(3 535)
-22%
(2 014)
+43%
11 076
N/A
5 449
-51%
37 928
+596%
33 248
-12%
17 735
-47%
22 843
+29%
(16 567)
N/A
(16 197)
+2%
(2 409)
+85%
(42 206)
-1 652%
(41 304)
+2%
(42 184)
-2%
(57 418)
-36%
(20 131)
+65%
(20 076)
+0%
(20 148)
0%
(20 539)
-2%
(22 496)
-10%
(20 171)
+10%
(19 467)
+3%
(15 923)
+18%
(16 657)
-5%
(16 873)
-1%
(17 475)
-4%
(21 209)
-21%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
0
(26)
(14)
(26)
96
213
195
51
86
151
(16)
(157)
(32)
74
(24)
(22)
2
35
5
(27)
(62)
34
74
61
95
(34)
(2)
69
38
53
46
127
238
250
242
191
158
166
216
233
190
26
34
(18)
(4)
191
Net Change in Cash
(3 108)
N/A
1 278
N/A
1 784
+40%
116
-93%
236
+103%
(540)
N/A
(687)
-27%
(71)
+90%
4
N/A
203
+4 975%
513
+153%
517
+1%
403
-22%
491
+22%
2 122
+332%
5 401
+155%
1 840
-66%
(1 390)
N/A
(396)
+72%
644
N/A
8 545
+1 227%
11 905
+39%
1 339
-89%
(4 380)
N/A
(5 357)
-22%
(1 739)
+68%
2 752
N/A
3 544
+29%
1 098
-69%
(920)
N/A
582
N/A
2 711
+366%
7 824
+189%
7 059
-10%
4 670
-34%
24 620
+427%
17 878
-27%
19 599
+10%
19 393
-1%
(7 635)
N/A
(7 056)
+8%
14 995
N/A
(15 809)
N/A
(10 153)
+36%
(6 971)
+31%
(29 272)
-320%
2 392
N/A
226
-91%
(1 990)
N/A
(3 945)
-98%
(2 589)
+34%
(885)
+66%
(2 958)
-234%
1 548
N/A
168
-89%
(1 340)
N/A
744
N/A
(3 825)
N/A
Free Cash Flow
Free Cash Flow
(2 356)
N/A
1 105
N/A
2 948
+167%
(290)
N/A
168
N/A
350
+108%
(227)
N/A
266
N/A
1 060
+298%
1 148
+8%
1 463
+27%
625
-57%
590
-6%
619
+5%
1 606
+159%
2 079
+29%
2 157
+4%
2 089
-3%
2 382
+14%
2 058
-14%
1 064
-48%
2 904
+173%
3 989
+37%
2 806
-30%
2 716
-3%
5 300
+95%
7 079
+34%
7 351
+4%
5 450
-26%
5 589
+3%
4 585
-18%
8 813
+92%
12 994
+47%
17 467
+34%
21 021
+20%
6 362
-70%
3 843
-40%
2 864
-25%
(3 001)
N/A
10 226
N/A
9 965
-3%
17 422
+75%
25 710
+48%
30 155
+17%
34 511
+14%
27 812
-19%
22 779
-18%
20 558
-10%
18 284
-11%
16 880
-8%
19 868
+18%
19 158
-4%
20 576
+7%
22 796
+11%
22 521
-1%
21 373
-5%
20 049
-6%
17 921
-11%