The Nisshin OilliO Group,Ltd. (FRA:8WC)
Germany · Delayed Price · Currency is EUR 27.60
+0.40 (1.47%)
At close: Nov 28, 2025
FRA:8WC 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2016 - 2020 |
Net Income | 35,750 | 19,855 | 21,169 | 15,323 | 12,095 | 12,192 | Upgrade |
Depreciation & Amortization | 11,070 | 10,505 | 9,327 | 9,424 | 8,909 | 8,092 | Upgrade |
Loss (Gain) From Sale of Assets | -20,993 | 486 | -284 | 2,259 | 1,427 | 2,030 | Upgrade |
Loss (Gain) From Sale of Investments | -170 | -2,812 | -112 | -1,339 | -907 | -289 | Upgrade |
Loss (Gain) on Equity Investments | -180 | 584 | 561 | -404 | -1,155 | -1,409 | Upgrade |
Other Operating Activities | -5,036 | -7,887 | -4,998 | -1,990 | -3,503 | -3,985 | Upgrade |
Change in Accounts Receivable | -3,724 | 7,520 | -1,286 | -9,416 | -18,920 | -5,567 | Upgrade |
Change in Inventory | -10,132 | -5,001 | 10,022 | -19,710 | -22,681 | -7,961 | Upgrade |
Change in Accounts Payable | 5,471 | 1,090 | -4,274 | 4,187 | 5,018 | 4,845 | Upgrade |
Change in Other Net Operating Assets | -1,377 | -3,174 | 6,590 | 2,064 | -6,914 | -1,608 | Upgrade |
Operating Cash Flow | 10,679 | 21,166 | 36,715 | 398 | -26,631 | 6,340 | Upgrade |
Operating Cash Flow Growth | -38.86% | -42.35% | 9124.87% | - | - | -71.72% | Upgrade |
Capital Expenditures | -27,552 | -15,474 | -14,763 | -7,232 | -10,138 | -14,153 | Upgrade |
Sale of Property, Plant & Equipment | 23,483 | 2,444 | 1,370 | 505 | 56 | 1 | Upgrade |
Divestitures | - | - | - | 108 | 308 | - | Upgrade |
Investment in Securities | 1,449 | 4,522 | -790 | 2,008 | 1,341 | 507 | Upgrade |
Other Investing Activities | -3,366 | -1,083 | -1,900 | -1,537 | -896 | -1,033 | Upgrade |
Investing Cash Flow | -5,985 | -9,590 | -16,083 | -6,143 | -9,327 | -14,626 | Upgrade |
Short-Term Debt Issued | - | 4,390 | - | 1,091 | 24,080 | 1,528 | Upgrade |
Long-Term Debt Issued | - | - | 10,064 | 15,012 | 18,870 | 25 | Upgrade |
Total Debt Issued | 24,327 | 4,390 | 10,064 | 16,103 | 42,950 | 1,553 | Upgrade |
Short-Term Debt Repaid | - | - | -18,653 | - | - | - | Upgrade |
Long-Term Debt Repaid | - | -10,999 | -947 | -6,812 | -5,144 | -252 | Upgrade |
Total Debt Repaid | -9,801 | -10,999 | -19,600 | -6,812 | -5,144 | -252 | Upgrade |
Net Debt Issued (Repaid) | 14,526 | -6,609 | -9,536 | 9,291 | 37,806 | 1,301 | Upgrade |
Issuance of Common Stock | 18 | 9 | 2 | 3 | 59 | 2 | Upgrade |
Repurchase of Common Stock | -5,205 | -4 | -3 | -1 | -3 | -3,002 | Upgrade |
Common Dividends Paid | -5,840 | -6,488 | -4,378 | -2,919 | -2,759 | -2,673 | Upgrade |
Other Financing Activities | -846 | -793 | -671 | -32 | -630 | -1,442 | Upgrade |
Financing Cash Flow | 2,653 | -13,885 | -14,586 | 6,342 | 34,473 | -5,814 | Upgrade |
Foreign Exchange Rate Adjustments | 342 | 246 | 694 | 237 | 422 | -120 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | -1,156 | 2,188 | -317 | -75 | Upgrade |
Net Cash Flow | 7,689 | -2,063 | 5,584 | 3,022 | -1,380 | -14,295 | Upgrade |
Free Cash Flow | -16,873 | 5,692 | 21,952 | -6,834 | -36,769 | -7,813 | Upgrade |
Free Cash Flow Growth | - | -74.07% | - | - | - | - | Upgrade |
Free Cash Flow Margin | -3.13% | 1.07% | 4.28% | -1.23% | -8.50% | -2.32% | Upgrade |
Free Cash Flow Per Share | -523.97 | 175.59 | 677.28 | -210.87 | -1134.60 | -235.23 | Upgrade |
Cash Interest Paid | 2,087 | 1,278 | 1,062 | 855 | 486 | 391 | Upgrade |
Cash Income Tax Paid | 5,044 | 7,921 | 5,025 | 2,011 | 3,538 | 4,223 | Upgrade |
Levered Free Cash Flow | -21,917 | 3,161 | 17,875 | -5,268 | -44,935 | -8,649 | Upgrade |
Unlevered Free Cash Flow | -20,604 | 3,985 | 18,550 | -4,722 | -44,600 | -8,405 | Upgrade |
Change in Working Capital | -9,762 | 435 | 11,052 | -22,875 | -43,497 | -10,291 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.