Locondo Inc
TSE:3558
Locondo Inc
TSE:3558
Price:
1 636
JPY
-2.04%
Market Closed
Market Cap:
¥18.8B
Cash Flow Statement
Cash Flow Statement
Locondo Inc
Locondo Inc
Currency: JPY
| Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||
| Net Income |
345
|
(465)
|
(901)
|
(446)
|
547
|
1 441
|
1 203
|
845
|
822
|
958
|
1 337
|
1 657
|
1 088
|
1 080
|
1 997
|
|
| Depreciation & Amortization |
52
|
91
|
139
|
165
|
93
|
115
|
128
|
154
|
180
|
178
|
190
|
193
|
468
|
754
|
733
|
|
| Other Non-Cash Items |
(384)
|
(362)
|
13
|
326
|
348
|
(13)
|
1
|
27
|
17
|
23
|
60
|
54
|
347
|
482
|
151
|
|
| Cash Taxes Paid |
72
|
73
|
(15)
|
(17)
|
14
|
41
|
296
|
449
|
182
|
80
|
94
|
13
|
251
|
403
|
306
|
|
| Cash Interest Paid |
0
|
0
|
3
|
7
|
6
|
3
|
0
|
0
|
0
|
3
|
6
|
7
|
15
|
18
|
9
|
|
| Change in Working Capital |
(91)
|
(420)
|
(264)
|
64
|
388
|
539
|
(6)
|
198
|
659
|
203
|
(575)
|
(1 090)
|
(185)
|
624
|
(252)
|
|
| Cash from Operating Activities |
(78)
N/A
|
(1 156)
-1 379%
|
(1 014)
+12%
|
108
N/A
|
1 418
+1 212%
|
2 082
+47%
|
1 327
-36%
|
1 224
-8%
|
1 678
+37%
|
1 361
-19%
|
1 012
-26%
|
815
-20%
|
1 718
+111%
|
2 939
+71%
|
2 629
-11%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(133)
|
(173)
|
(151)
|
(84)
|
(223)
|
(219)
|
(150)
|
(289)
|
(201)
|
(114)
|
(169)
|
(145)
|
(173)
|
(237)
|
(199)
|
|
| Other Items |
173
|
29
|
(541)
|
(398)
|
(339)
|
(339)
|
(217)
|
(217)
|
(303)
|
(1 440)
|
(1 178)
|
(3 422)
|
(1 764)
|
1 541
|
(330)
|
|
| Cash from Investing Activities |
40
N/A
|
(143)
N/A
|
(692)
-382%
|
(482)
+30%
|
(562)
-17%
|
(557)
+1%
|
(367)
+34%
|
(506)
-38%
|
(504)
+0%
|
(1 554)
-208%
|
(1 347)
+13%
|
(3 567)
-165%
|
(1 937)
+46%
|
1 304
N/A
|
(530)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
14
|
101
|
(2)
|
(81)
|
28
|
18
|
(135)
|
(111)
|
30
|
(147)
|
(546)
|
(651)
|
(1 130)
|
(1 319)
|
(385)
|
|
| Net Issuance of Debt |
0
|
1 000
|
0
|
(500)
|
0
|
(500)
|
0
|
0
|
0
|
646
|
0
|
1 600
|
676
|
(1 750)
|
(1 388)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(114)
|
(114)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
3
|
3
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
34
|
0
|
(0)
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
(184)
N/A
|
1 103
N/A
|
997
-10%
|
(581)
N/A
|
(472)
+19%
|
(482)
-2%
|
(749)
-55%
|
(225)
+70%
|
30
N/A
|
533
+1 680%
|
134
-75%
|
949
+610%
|
(454)
N/A
|
(3 069)
-576%
|
(1 773)
+42%
|
|
| Change in Cash | ||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(6)
|
(28)
|
(16)
|
17
|
12
|
3
|
1
|
0
|
0
|
1
|
1
|
1
|
10
|
25
|
|
| Net Change in Cash |
(223)
N/A
|
(202)
+9%
|
(736)
-264%
|
(971)
-32%
|
401
N/A
|
1 053
+163%
|
214
-80%
|
495
+131%
|
1 203
+143%
|
341
-72%
|
(201)
N/A
|
(1 803)
-799%
|
(672)
+63%
|
1 184
N/A
|
352
-70%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
(211)
N/A
|
(1 329)
-529%
|
(1 165)
+12%
|
24
N/A
|
1 195
+4 908%
|
1 863
+56%
|
1 177
-37%
|
935
-21%
|
1 476
+58%
|
1 248
-15%
|
843
-32%
|
669
-21%
|
1 545
+131%
|
2 701
+75%
|
2 430
-10%
|
|
Switch to:
Switch to:
See Also
Discover More
