First Time Loading...

Rorze Corp
TSE:6323

Watchlist Manager
Rorze Corp Logo
Rorze Corp
TSE:6323
Watchlist
Price: 31 000 JPY 4.24% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

2.5B
Operating Cash Flow
Growth Rates:
1 Year
+464%
3 Years
-66%
5 Years
+166 700%
7 Years
-47%
10 Years
+103%
-4.5B
+12%
Investing Cash Flow
Growth Rates:
1 Year
+10%
3 Years
+3%
5 Years
-59%
7 Years
-1 318%
10 Years
-842%
9.7B
-10%
Financing Cash Flow
Growth Rates:
1 Year
+32%
3 Years
+7 761%
5 Years
+39%
7 Years
-
10 Years
+17 065%

Cash Flow Statement
Rorze Corp

Rotate your device to view
Cash Flow Statement
Currency: JPY
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 Aug-2018 Feb-2019 Aug-2019 Feb-2020 Aug-2020 Feb-2021 Aug-2021 Feb-2022 Aug-2022 Feb-2023 Aug-2023
Operating Cash Flow
Net Income
893
1 858
2 099
960
879
847
514
260
359
795
1 045
665
886
1 600
3 044
4 236
4 470
5 747
3 887
3 281
5 818
7 254
7 504
7 802
8 944
12 606
18 485
27 234
30 352
27 319
Depreciation & Amortization
102
28
116
390
410
417
455
415
385
371
375
396
407
414
388
369
390
441
509
555
610
751
961
1 178
1 290
1 378
1 522
1 767
1 980
2 436
Other Non-Cash Items
2
17
38
106
79
120
153
139
(41)
(93)
(250)
(240)
(68)
(82)
115
408
202
(365)
(62)
568
377
463
179
86
(195)
(1 977)
(1 691)
(2 453)
(1 562)
(1 611)
Cash Taxes Paid
21
(19)
(19)
202
261
270
277
153
147
203
273
489
487
343
310
852
1 261
1 170
1 196
1 079
1 126
1 881
2 214
2 061
2 043
2 179
2 370
5 390
6 991
7 280
Cash Interest Paid
14
(11)
2
52
51
48
36
42
50
35
42
41
27
25
29
27
18
28
30
22
27
30
32
42
45
40
40
43
50
65
Change in Working Capital
(1 799)
(3 049)
(2 293)
(635)
(1 062)
(211)
(248)
1 288
169
161
(529)
(575)
(227)
(2 364)
(2 400)
(255)
(1 398)
(6 567)
(4 361)
(4 402)
(8 299)
(5 210)
(1 985)
(1 686)
(1 881)
(6 299)
(15 300)
(26 103)
(32 690)
(25 642)
Cash from Operating Activities
(803)
N/A
(1 146)
-43%
(41)
+96%
821
N/A
307
-63%
1 174
+283%
873
-26%
2 103
+141%
872
-59%
1 234
+42%
641
-48%
247
-62%
998
+305%
(432)
N/A
1 147
N/A
4 758
+315%
3 664
-23%
(744)
N/A
(28)
+96%
2
N/A
(1 494)
N/A
3 258
N/A
6 659
+104%
7 380
+11%
8 158
+11%
5 708
-30%
3 017
-47%
444
-85%
(1 920)
N/A
2 502
N/A
Investing Cash Flow
Capital Expenditures
(111)
(168)
(343)
(423)
(305)
(259)
(108)
(109)
(222)
(373)
(318)
(229)
(271)
(261)
(400)
(445)
(1 126)
(1 679)
(1 903)
(2 848)
(4 512)
(5 832)
(6 083)
(4 454)
(2 447)
(1 700)
(2 118)
(4 713)
(4 572)
(2 047)
Other Items
247
(169)
(180)
96
(51)
(24)
(17)
(98)
(184)
(107)
(58)
92
138
0
93
126
(68)
72
189
10
(159)
(153)
379
(219)
(212)
1 756
1 201
(279)
(579)
(2 471)
Cash from Investing Activities
136
N/A
(338)
N/A
(523)
-55%
(327)
+37%
(356)
-9%
(283)
+20%
(125)
+56%
(207)
-65%
(406)
-96%
(479)
-18%
(376)
+22%
(136)
+64%
(133)
+3%
(260)
-96%
(307)
-18%
(319)
-4%
(1 194)
-275%
(1 607)
-35%
(1 714)
-7%
(2 838)
-66%
(4 671)
-65%
(5 985)
-28%
(5 704)
+5%
(4 673)
+18%
(2 659)
+43%
56
N/A
(917)
N/A
(4 993)
-444%
(5 151)
-3%
(4 518)
+12%
Financing Cash Flow
Net Issuance of Common Stock
34
89
89
0
4
4
4
1
(22)
(4)
71
64
0
0
0
0
106
0
0
(149)
(149)
0
(0)
0
(0)
(1)
(1)
0
0
0
Net Issuance of Debt
637
1 063
605
31
(208)
(368)
(101)
(618)
(189)
111
(170)
(310)
(420)
(175)
(16)
(498)
(319)
27
2 638
7 450
9 776
6 384
867
641
(931)
(222)
4 098
8 454
11 885
12 043
Cash Paid for Dividends
35
35
35
(34)
(34)
(34)
(34)
(50)
(50)
(51)
(51)
(86)
(86)
(86)
(86)
(259)
(259)
(398)
(397)
(346)
(346)
(432)
(432)
(518)
(518)
(518)
(518)
(1 123)
(1 123)
(2 332)
Other
6
6
6
0
(15)
(13)
(16)
(0)
0
0
0
(21)
0
0
0
0
0
1 618
1 618
(18)
(18)
(0)
(0)
(0)
(0)
(0)
(0)
(19)
(20)
(47)
Cash from Financing Activities
712
N/A
1 194
+68%
735
-38%
(3)
N/A
(253)
-9 615%
(410)
-62%
(146)
+64%
(668)
-357%
(261)
+61%
56
N/A
(150)
N/A
(353)
-136%
(551)
-56%
(297)
+46%
(102)
+66%
(757)
-641%
(472)
+38%
1 353
N/A
3 858
+185%
6 938
+80%
9 263
+34%
5 952
-36%
435
-93%
123
-72%
(1 450)
N/A
(742)
+49%
3 578
N/A
7 312
+104%
10 742
+47%
9 664
-10%
Change in Cash
Effect of Foreign Exchange Rates
(77)
(90)
(100)
(65)
12
(120)
(87)
(71)
253
364
337
134
194
296
(96)
(585)
(129)
330
175
(67)
(212)
(269)
(90)
117
(62)
706
1 129
1 766
989
599
Net Change in Cash
(32)
N/A
(380)
-1 100%
72
N/A
426
+493%
(289)
N/A
360
N/A
516
+43%
1 158
+125%
457
-61%
1 175
+157%
452
-62%
(109)
N/A
508
N/A
(694)
N/A
642
N/A
3 097
+383%
1 868
-40%
(668)
N/A
2 292
N/A
4 034
+76%
2 886
-28%
2 956
+2%
1 300
-56%
2 947
+127%
3 987
+35%
5 729
+44%
6 807
+19%
4 529
-33%
4 660
+3%
8 247
+77%
Free Cash Flow
Free Cash Flow
(913)
N/A
(1 315)
-44%
(384)
+71%
398
N/A
2
-99%
915
+41 482%
766
-16%
1 994
+160%
650
-67%
861
+33%
324
-62%
18
-94%
728
+3 987%
(693)
N/A
747
N/A
4 314
+478%
2 537
-41%
(2 423)
N/A
(1 930)
+20%
(2 846)
-47%
(6 007)
-111%
(2 573)
+57%
577
N/A
2 926
+407%
5 711
+95%
4 009
-30%
899
-78%
(4 269)
N/A
(6 492)
-52%
455
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.