Vector Inc. (FRA:7MZ)
Germany · Delayed Price · Currency is EUR 7.85
+0.15 (1.95%)
At close: Jan 30, 2026
Vector Cash Flow Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 | Feb '21 Feb 28, 2021 |
Net Income | 7,290 | 8,347 | 5,712 | 5,116 | 2,756 |
Depreciation & Amortization | 1,184 | 1,148 | 847 | 946 | 737 |
Loss (Gain) From Sale of Assets | 307 | 435 | 865 | 64 | 84 |
Loss (Gain) From Sale of Investments | 59 | -1,908 | 48 | 89 | -647 |
Loss (Gain) on Equity Investments | -30 | 157 | -2 | -38 | 201 |
Other Operating Activities | -3,036 | -1,938 | -2,496 | -1,791 | -2,460 |
Change in Accounts Receivable | -749 | 397 | -1,470 | -1,230 | 1,113 |
Change in Inventory | -502 | -555 | -948 | -129 | -119 |
Change in Accounts Payable | 508 | -923 | 1,339 | 526 | -57 |
Change in Other Net Operating Assets | 644 | -709 | -2,438 | 1,119 | 521 |
Operating Cash Flow | 5,675 | 4,451 | 1,457 | 4,672 | 2,129 |
Operating Cash Flow Growth | 27.50% | 205.49% | -68.81% | 119.45% | -25.77% |
Capital Expenditures | -360 | -412 | -261 | -591 | -275 |
Sale of Property, Plant & Equipment | 8 | - | - | 2 | - |
Cash Acquisitions | -271 | -2,227 | -907 | -377 | -45 |
Divestitures | 119 | 2,211 | 24 | -30 | 20 |
Sale (Purchase) of Intangibles | -670 | -493 | -246 | -302 | -267 |
Investment in Securities | -183 | 72 | 338 | 176 | 1,706 |
Other Investing Activities | -4 | -406 | -449 | 93 | -381 |
Investing Cash Flow | -1,478 | -1,146 | -1,288 | -1,002 | 644 |
Short-Term Debt Issued | 276 | - | 4,711 | - | - |
Long-Term Debt Issued | 645 | 7,139 | 901 | 927 | 2,191 |
Total Debt Issued | 921 | 7,139 | 5,612 | 927 | 2,191 |
Short-Term Debt Repaid | - | -3,072 | - | -645 | -649 |
Long-Term Debt Repaid | -2,128 | -2,506 | -1,866 | -1,046 | -1,025 |
Total Debt Repaid | -2,128 | -5,578 | -1,866 | -1,691 | -1,674 |
Net Debt Issued (Repaid) | -1,207 | 1,561 | 3,746 | -764 | 517 |
Issuance of Common Stock | 11 | 1 | 5 | - | - |
Repurchase of Common Stock | - | -1,187 | - | - | -45 |
Common Dividends Paid | -1,359 | -905 | -618 | -95 | - |
Other Financing Activities | -346 | -352 | -3,491 | -201 | -263 |
Financing Cash Flow | -2,901 | -882 | -358 | -1,060 | 209 |
Foreign Exchange Rate Adjustments | 9 | 25 | 40 | 61 | -23 |
Miscellaneous Cash Flow Adjustments | - | -1 | - | -1 | 7 |
Net Cash Flow | 1,305 | 2,447 | -149 | 2,670 | 2,966 |
Free Cash Flow | 5,315 | 4,039 | 1,196 | 4,081 | 1,854 |
Free Cash Flow Growth | 31.59% | 237.71% | -70.69% | 120.12% | -32.39% |
Free Cash Flow Margin | 8.97% | 6.82% | 2.17% | 8.62% | 4.97% |
Free Cash Flow Per Share | 113.31 | 84.60 | 25.09 | 85.60 | 38.89 |
Cash Interest Paid | 141 | 127 | 39 | 48 | 47 |
Cash Income Tax Paid | 3,036 | 1,936 | 2,491 | 1,794 | 2,471 |
Levered Free Cash Flow | 7,394 | 3,435 | -2,718 | 4,053 | 1,946 |
Unlevered Free Cash Flow | 7,488 | 3,515 | -2,693 | 4,084 | 1,977 |
Change in Working Capital | -99 | -1,790 | -3,517 | 286 | 1,458 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.