MISUMI Group Inc. (MSSMY)
OTCMKTS
· Delayed Price · Currency is USD
6.94
-0.47 (-6.34%)
Apr 25, 2025, 3:01 PM EDT
MISUMI Group Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 36,549 | 39,219 | 46,533 | 51,131 | 23,496 | Upgrade
|
| Depreciation & Amortization | 17,718 | 17,564 | 16,587 | 15,341 | 14,963 | Upgrade
|
| Loss (Gain) From Sale of Assets | -174 | 460 | 44 | 642 | 3,300 | Upgrade
|
| Asset Writedown & Restructuring Costs | 300 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -33 | -33 | -43 | -37 | -29 | Upgrade
|
| Stock-Based Compensation | 740 | - | - | - | - | Upgrade
|
| Other Operating Activities | -857 | -12,278 | -17,914 | -11,221 | -7,070 | Upgrade
|
| Change in Accounts Receivable | -3,438 | 4,288 | 1,306 | -511 | -5,767 | Upgrade
|
| Change in Inventory | 7,477 | 3,637 | -13,693 | -2,857 | 1,860 | Upgrade
|
| Change in Accounts Payable | 189 | -1,471 | -683 | 2,182 | 1,803 | Upgrade
|
| Change in Other Net Operating Assets | 1,990 | 3,181 | -690 | 721 | 3,936 | Upgrade
|
| Operating Cash Flow | 60,461 | 54,567 | 31,447 | 55,391 | 36,492 | Upgrade
|
| Operating Cash Flow Growth | 10.80% | 73.52% | -43.23% | 51.79% | 29.32% | Upgrade
|
| Capital Expenditures | -15,434 | -17,976 | -13,625 | -16,508 | -14,016 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 8 | 106 | 220 | 132 | Upgrade
|
| Investment in Securities | -17,370 | -1,483 | -5,417 | -6,361 | 6,593 | Upgrade
|
| Other Investing Activities | 352 | 456 | -97 | -112 | 222 | Upgrade
|
| Investing Cash Flow | -32,452 | -18,995 | -19,033 | -22,761 | -7,069 | Upgrade
|
| Long-Term Debt Repaid | -1,889 | - | - | - | - | Upgrade
|
| Total Debt Repaid | -1,889 | - | - | - | - | Upgrade
|
| Net Debt Issued (Repaid) | -1,889 | - | - | - | - | Upgrade
|
| Issuance of Common Stock | - | - | - | 17 | 30 | Upgrade
|
| Repurchase of Common Stock | -20,164 | -10,095 | - | - | - | Upgrade
|
| Common Dividends Paid | -9,653 | - | - | - | - | Upgrade
|
| Dividends Paid | -9,653 | -7,058 | -9,244 | -7,817 | -3,676 | Upgrade
|
| Other Financing Activities | -53 | -1,815 | -1,925 | -1,809 | -1,884 | Upgrade
|
| Financing Cash Flow | -31,759 | -18,968 | -11,169 | -9,609 | -5,530 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1,367 | 10,132 | 3,952 | 6,459 | 3,631 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -1 | - | Upgrade
|
| Net Cash Flow | -5,117 | 26,736 | 5,197 | 29,479 | 27,524 | Upgrade
|
| Free Cash Flow | 45,027 | 36,591 | 17,822 | 38,883 | 22,476 | Upgrade
|
| Free Cash Flow Growth | 23.05% | 105.31% | -54.16% | 73.00% | 120.35% | Upgrade
|
| Free Cash Flow Margin | 11.20% | 9.95% | 4.78% | 10.62% | 7.23% | Upgrade
|
| Free Cash Flow Per Share | 162.16 | 129.30 | 62.48 | 136.37 | 78.87 | Upgrade
|
| Cash Interest Paid | 156 | 147 | 116 | 88 | 67 | Upgrade
|
| Cash Income Tax Paid | 14,041 | 11,564 | 17,586 | 10,317 | 7,079 | Upgrade
|
| Levered Free Cash Flow | 40,435 | 23,373 | 9,303 | 27,976 | 13,560 | Upgrade
|
| Unlevered Free Cash Flow | 40,532 | 23,465 | 9,403 | 28,038 | 13,601 | Upgrade
|
| Change in Net Working Capital | -7,823 | 102 | 22,693 | 3,428 | 4,345 | Upgrade
|
Updated Jan 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.