Nomura Research Institute, Ltd. (NRILY)
OTCMKTS
· Delayed Price · Currency is USD
38.16
-0.18 (-0.47%)
Apr 29, 2025, 12:56 PM EDT
Nomura Research Institute 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 | 93,762 | 117,224 | 108,499 | 104,671 | 71,075 | Upgrade
|
| Depreciation & Amortization | 48,910 | 48,157 | 45,092 | 41,941 | 40,911 | Upgrade
|
| Loss (Gain) From Sale of Assets | 4,084 | 2,081 | -1,939 | -2,242 | 3,583 | Upgrade
|
| Asset Writedown & Restructuring Costs | 346 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -902 | -780 | -450 | -204 | -62 | Upgrade
|
| Other Operating Activities | -2,391 | -28,542 | -39,985 | -19,986 | -22,339 | Upgrade
|
| Change in Accounts Receivable | -20,583 | -8,136 | 4,359 | -9,200 | -7,814 | Upgrade
|
| Change in Inventory | 358 | 109 | -276 | 213 | 399 | Upgrade
|
| Change in Accounts Payable | 7,074 | 1,656 | 4,693 | 3,377 | 6,195 | Upgrade
|
| Change in Unearned Revenue | 3,154 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -3,616 | 10,508 | -1,094 | -20,433 | -7,354 | Upgrade
|
| Operating Cash Flow | 130,196 | 142,277 | 118,899 | 98,137 | 84,594 | Upgrade
|
| Operating Cash Flow Growth | -8.49% | 19.66% | 21.16% | 16.01% | -17.70% | Upgrade
|
| Capital Expenditures | -6,660 | -7,484 | -12,061 | -6,824 | -7,634 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 44 | 6,907 | 10,380 | 5 | Upgrade
|
| Cash Acquisitions | - | -4,071 | -11,771 | -75,704 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -42,942 | -42,313 | -42,640 | -36,153 | -21,391 | Upgrade
|
| Investment in Securities | 2,378 | 74 | -1,041 | -5,562 | 8,530 | Upgrade
|
| Other Investing Activities | -366 | 328 | -584 | -318 | -32 | Upgrade
|
| Investing Cash Flow | -47,590 | -53,422 | -61,190 | -130,547 | -20,522 | Upgrade
|
| Short-Term Debt Issued | 1,634 | - | - | 68,425 | 4,978 | Upgrade
|
| Long-Term Debt Issued | 2,918 | 77,786 | 124,562 | 29,359 | 24,946 | Upgrade
|
| Total Debt Issued | 4,552 | 77,786 | 124,562 | 97,784 | 29,924 | Upgrade
|
| Short-Term Debt Repaid | - | -3,085 | -85,048 | - | -3,946 | Upgrade
|
| Long-Term Debt Repaid | -36,316 | -18,889 | -49,183 | -16,286 | -13,049 | Upgrade
|
| Total Debt Repaid | -36,316 | -21,974 | -134,231 | -16,286 | -16,995 | Upgrade
|
| Net Debt Issued (Repaid) | -31,764 | 55,812 | -9,669 | 81,498 | 12,929 | Upgrade
|
| Issuance of Common Stock | 8,285 | 5,034 | 22,722 | 6,750 | 27,382 | Upgrade
|
| Repurchase of Common Stock | -30,306 | -68,427 | -20,156 | -60,136 | -10,002 | Upgrade
|
| Common Dividends Paid | -33,313 | - | - | - | - | Upgrade
|
| Dividends Paid | -33,313 | -27,583 | -25,372 | -22,647 | -20,307 | Upgrade
|
| Other Financing Activities | -216 | -12,411 | -12,446 | -13,460 | -23,185 | Upgrade
|
| Financing Cash Flow | -87,314 | -47,575 | -44,921 | -7,995 | -13,183 | Upgrade
|
| Foreign Exchange Rate Adjustments | -629 | 3,399 | 859 | 2,829 | 1,520 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | -1 | - | -1 | Upgrade
|
| Net Cash Flow | -5,337 | 44,678 | 13,646 | -37,576 | 52,408 | Upgrade
|
| Free Cash Flow | 123,536 | 134,793 | 106,838 | 91,313 | 76,960 | Upgrade
|
| Free Cash Flow Growth | -8.35% | 26.17% | 17.00% | 18.65% | -21.32% | Upgrade
|
| Free Cash Flow Margin | 16.15% | 18.30% | 15.43% | 14.93% | 13.98% | Upgrade
|
| Free Cash Flow Per Share | 215.50 | 231.59 | 180.45 | 153.80 | 128.28 | Upgrade
|
| Cash Interest Paid | 5,860 | 5,891 | 3,991 | 993 | 811 | Upgrade
|
| Cash Income Tax Paid | 39,634 | 28,514 | 40,935 | 21,922 | 32,464 | Upgrade
|
| Levered Free Cash Flow | 60,287 | 79,244 | 53,559 | 45,405 | 58,290 | Upgrade
|
| Unlevered Free Cash Flow | 63,914 | 83,054 | 56,564 | 46,269 | 58,918 | Upgrade
|
| Change in Net Working Capital | 19,148 | -10,358 | 2,315 | 16,857 | 4,784 | Upgrade
|
Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.