Kyosan Electric Manufacturing Co., Ltd. (FRA:7B4)
Germany · Delayed Price · Currency is EUR 4.200
0.00 (0.00%)
Last updated: Feb 23, 2026, 8:22 AM CET
FRA:7B4 Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Net Income | 4,768 | 6,857 | 5,092 | 2,805 | 16,475 | -9,590 |
Depreciation & Amortization | 1,914 | 1,925 | 1,872 | 1,917 | 1,932 | 1,830 |
Loss (Gain) From Sale of Assets | 3 | 32 | 23 | 108 | -1 | 217 |
Loss (Gain) From Sale of Investments | -767 | -251 | -1,855 | -230 | -838 | -174 |
Loss (Gain) on Equity Investments | -514 | -466 | -348 | -226 | -104 | -223 |
Other Operating Activities | -1,418 | -2,029 | -844 | -4,934 | 13,406 | -1,169 |
Change in Accounts Receivable | 6,047 | 740 | -5,579 | 330 | -11,788 | 8,739 |
Change in Inventory | 2,321 | -156 | -6,317 | -4,982 | -1,693 | 1,686 |
Change in Accounts Payable | -3,051 | -3,165 | -1,454 | 665 | 896 | -2,054 |
Change in Other Net Operating Assets | 186 | 256 | 3,505 | 1,634 | -3,329 | -694 |
Operating Cash Flow | 6,254 | 3,743 | -5,905 | -2,913 | 14,956 | -1,432 |
Capital Expenditures | -874 | -958 | -828 | -1,615 | -1,946 | -2,184 |
Sale of Property, Plant & Equipment | 1 | 3 | 1 | 4 | 12 | 47 |
Sale (Purchase) of Intangibles | -97 | -44 | -96 | -182 | -141 | -398 |
Investment in Securities | 1,462 | 626 | 2,615 | 594 | 1,524 | 43 |
Other Investing Activities | -926 | 56 | 25 | -247 | 536 | -284 |
Investing Cash Flow | -434 | -317 | 1,717 | -1,446 | -15 | -2,776 |
Short-Term Debt Issued | - | - | 6,015 | 6,478 | - | 7,000 |
Long-Term Debt Issued | - | 10,000 | 5,000 | - | 6,500 | 5,110 |
Total Debt Issued | 8,900 | 10,000 | 11,015 | 6,478 | 6,500 | 12,110 |
Short-Term Debt Repaid | - | -5,300 | - | - | -11,500 | - |
Long-Term Debt Repaid | - | -7,700 | -2,283 | -4,368 | -7,469 | -5,435 |
Total Debt Repaid | -11,000 | -13,000 | -2,283 | -4,368 | -18,969 | -5,435 |
Net Debt Issued (Repaid) | -2,100 | -3,000 | 8,732 | 2,110 | -12,469 | 6,675 |
Common Dividends Paid | -1,438 | -1,254 | -1,129 | -1,129 | -941 | -1,066 |
Other Financing Activities | -731 | -198 | -196 | -181 | -77 | -41 |
Financing Cash Flow | -4,269 | -4,452 | 7,407 | 800 | -13,487 | 5,568 |
Foreign Exchange Rate Adjustments | -4 | -24 | 270 | 74 | 119 | 129 |
Miscellaneous Cash Flow Adjustments | - | -1 | 1 | - | - | - |
Net Cash Flow | 1,547 | -1,051 | 3,490 | -3,485 | 1,573 | 1,489 |
Free Cash Flow | 5,380 | 2,785 | -6,733 | -4,528 | 13,010 | -3,616 |
Free Cash Flow Margin | 6.08% | 3.26% | -9.55% | -6.26% | 17.84% | -5.81% |
Free Cash Flow Per Share | 86.48 | 44.41 | -107.36 | -72.20 | 207.44 | -57.66 |
Cash Interest Paid | 372 | 267 | 124 | 142 | 168 | 232 |
Cash Income Tax Paid | 2,267 | 2,050 | 869 | 4,937 | -622 | 1,141 |
Levered Free Cash Flow | - | 3,175 | -6,138 | -6,044 | 5,218 | 6,568 |
Unlevered Free Cash Flow | - | 3,348 | -6,050 | -5,958 | 5,325 | 6,694 |
Change in Working Capital | 2,239 | -2,325 | -9,845 | -2,353 | -15,914 | 7,677 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.