Ajax-Loading

Company Selected - Trend Micro Inc. - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in JPY, Thousands06/30/202503/31/202512/31/202409/30/2024View Chart

Hid Net Income

30,798,00032,461,00034,358,00024,344,000

Hid Depreciation

27,354,00028,215,00028,927,00029,503,000

Hid Stock Based Compensation

566,000.001,059,000.001,241,0001,135,000

Hid Other Non-Cash Items

389,0002,690,0001,527,0006,100,000

Hid [-] Change In Working Capital

-4,980,000-14,662,000-18,779,00010,822,000

HidHid Change Receivables

-1,694,0002,383,000-2,682,0008,612,000

HidHid Change To Inventory

-519,000-612,000-1,184,000-3,464,000

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

0.0-493,000.00-493,000-26,993,000

[-] Total Cash From Operating Activities

54,127,00049,270,00046,781,00044,911,000

Hid Capital Expenditures

-1,152,000-6,785,000-14,139,000-21,938,000

Hid Investments

- 2,680,000.00-2,694,000.0033,436,000.00

Hid Other Cashflows From Investing Activities

- 5,939,000.0013,594,000.0021,502,000.00

[-] Total Cashflows From Investing Activities

-2,905,000-6,759,0004,835,00032,187,000

Hid Net Borrowings

0.0-1,098,000.00-187,029,000.00-185,612,000

Hid (+)Sale or (-)Purchase Of Stock

-1,000.00-28,718,000.00-40,000,000.00-40,000,000

Hid Dividends Paid

-23,488,000-23,965,000-96,289,000-96,289,000

Hid Other Cashflows From Financing Activities

4,857,000.006,032,000.00192,048,000.00192,061,000

[-] Total Cashflows From Financing Activities

-14,986,000-46,743,000-130,691,000-129,840,000

Hid Begin Period CashFlow

165,974,000166,618,000160,403,000159,534,000

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

7,713,000-644,00026,989,000-10,201,000

[-] End Period Cash Flow

173,687,000165,974,000187,392,000149,333,000

Free Cash Flow to the Firm (FCFF)

15,961,000 - - 2,498,000.00

Free Cash Flow to Equity (FCFE)

6,355,000.0010,728,000.00-166,554,000.00-162,639,000