Ichigo Hotel REIT Investment Corp
TSE:3463
Ichigo Hotel REIT Investment Corp
TSE:3463
Price:
112 400
JPY
0.99%
Market Closed
Market Cap:
¥37.1B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Ichigo Hotel REIT Investment Corp
TSE:3463
|
JP |
Cash Flow Statement
Cash Flow Statement
Ichigo Hotel REIT Investment Corp
Ichigo Hotel REIT Investment Corp
Currency: JPY
| Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | Jul-2024 | Jan-2025 | Jul-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
1 609
|
1 642
|
1 698
|
2 256
|
2 205
|
2 937
|
2 304
|
382
|
480
|
613
|
706
|
935
|
1 295
|
1 698
|
1 972
|
4 313
|
4 695
|
2 734
|
|
| Depreciation & Amortization |
548
|
582
|
613
|
620
|
637
|
681
|
689
|
678
|
688
|
703
|
720
|
738
|
761
|
851
|
929
|
934
|
915
|
940
|
|
| Other Non-Cash Items |
221
|
234
|
242
|
2 149
|
2 142
|
7 591
|
7 592
|
224
|
209
|
206
|
211
|
213
|
203
|
233
|
331
|
4 013
|
11 440
|
8 122
|
|
| Cash Taxes Paid |
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
|
| Cash Interest Paid |
171
|
183
|
191
|
192
|
197
|
212
|
220
|
210
|
203
|
204
|
207
|
213
|
204
|
198
|
285
|
380
|
419
|
455
|
|
| Change in Working Capital |
(382)
|
605
|
186
|
(43)
|
(634)
|
776
|
(486)
|
(1 449)
|
184
|
11
|
(102)
|
(222)
|
(46)
|
(784)
|
(810)
|
839
|
(556)
|
(1 122)
|
|
| Cash from Operating Activities |
1 996
N/A
|
3 064
+53%
|
2 739
-11%
|
4 982
+82%
|
4 351
-13%
|
11 985
+175%
|
10 098
-16%
|
(166)
N/A
|
1 561
N/A
|
1 532
-2%
|
1 536
+0%
|
1 664
+8%
|
2 213
+33%
|
1 999
-10%
|
2 422
+21%
|
10 099
+317%
|
16 494
+63%
|
10 674
-35%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(29 511)
|
(3 958)
|
(2 435)
|
(2 313)
|
(6 014)
|
(4 369)
|
(5 479)
|
(5 267)
|
(375)
|
(418)
|
(1 124)
|
(3 446)
|
(3 053)
|
(15 813)
|
(15 513)
|
(3 183)
|
(12 149)
|
(13 303)
|
|
| Other Items |
387
|
(272)
|
65
|
0
|
49
|
(16)
|
93
|
72
|
(103)
|
(66)
|
(34)
|
42
|
28
|
214
|
214
|
(16)
|
5
|
16
|
|
| Cash from Investing Activities |
(29 124)
N/A
|
(3 843)
+87%
|
(2 370)
+38%
|
(2 313)
+2%
|
(5 965)
-158%
|
(4 384)
+26%
|
(5 386)
-23%
|
(5 195)
+4%
|
(478)
+91%
|
(484)
-1%
|
(1 158)
-139%
|
(3 404)
-194%
|
(3 025)
+11%
|
(15 599)
-416%
|
(15 299)
+2%
|
(3 199)
+79%
|
(12 144)
-280%
|
(13 287)
-9%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
17 752
|
(18 054)
|
(302)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 100
|
8 100
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
11 450
|
2 250
|
1 800
|
0
|
3 720
|
0
|
0
|
500
|
0
|
370
|
370
|
0
|
(870)
|
6 130
|
7 000
|
0
|
3 550
|
5 550
|
|
| Cash Paid for Dividends |
(1 196)
|
(1 602)
|
(1 638)
|
(1 695)
|
(2 252)
|
(2 201)
|
(2 933)
|
(2 301)
|
(382)
|
(479)
|
(612)
|
(704)
|
(932)
|
(1 292)
|
(1 695)
|
(1 969)
|
(4 308)
|
(4 688)
|
|
| Other |
(51)
|
51
|
(0)
|
0
|
(0)
|
0
|
0
|
(500)
|
0
|
(370)
|
(370)
|
0
|
870
|
846
|
(24)
|
0
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
27 955
N/A
|
345
-99%
|
(141)
N/A
|
(1 695)
-1 106%
|
1 468
N/A
|
1 519
+3%
|
(2 933)
N/A
|
(2 301)
+22%
|
(382)
+83%
|
(479)
-25%
|
(612)
-28%
|
(704)
-15%
|
(932)
-32%
|
13 784
N/A
|
13 381
-3%
|
(1 969)
N/A
|
(758)
+62%
|
862
N/A
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
827
N/A
|
(434)
N/A
|
229
N/A
|
973
+325%
|
(146)
N/A
|
9 119
N/A
|
1 780
-80%
|
(7 661)
N/A
|
701
N/A
|
569
-19%
|
(234)
N/A
|
(2 443)
-945%
|
(1 744)
+29%
|
184
N/A
|
504
+174%
|
4 931
+878%
|
3 593
-27%
|
(1 751)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(27 515)
N/A
|
(894)
+97%
|
304
N/A
|
2 669
+777%
|
(1 663)
N/A
|
7 616
N/A
|
4 619
-39%
|
(5 433)
N/A
|
1 187
N/A
|
1 114
-6%
|
412
-63%
|
(1 782)
N/A
|
(840)
+53%
|
(13 814)
-1 544%
|
(13 091)
+5%
|
6 916
N/A
|
4 345
-37%
|
(2 629)
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
