MIRAIT ONE Corporation (TYO:1417)
Japan · Delayed Price · Currency is JPY 3,226.00
+62.00 (1.96%)
Nov 21, 2025, 3:30 PM JST
MIRAIT ONE 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 | 31,106 | 27,961 | 20,488 | 23,243 | 37,504 | 36,242 | Upgrade |
Depreciation & Amortization | 14,124 | 13,752 | 10,261 | 9,456 | 7,379 | 6,946 | Upgrade |
Loss (Gain) From Sale of Assets | -380 | -790 | -12 | -40 | -353 | 285 | Upgrade |
Loss (Gain) From Sale of Investments | -906 | -892 | -1,957 | -1,078 | -3,256 | -4,636 | Upgrade |
Loss (Gain) on Equity Investments | 590 | 621 | 169 | 67 | -206 | 164 | Upgrade |
Other Operating Activities | -10,618 | -8,058 | -6,353 | -10,050 | -14,387 | -8,994 | Upgrade |
Change in Accounts Receivable | -11,924 | -15,614 | 5,789 | -7,982 | -4,303 | 331 | Upgrade |
Change in Inventory | 641 | 2,104 | 799 | -984 | 486 | 1,950 | Upgrade |
Change in Accounts Payable | 2,982 | 3,950 | -7,148 | -470 | -7,808 | 8,903 | Upgrade |
Change in Other Net Operating Assets | -2,432 | -4,985 | 11,589 | -6,847 | -2,084 | 411 | Upgrade |
Operating Cash Flow | 23,183 | 18,049 | 33,625 | 5,315 | 12,972 | 41,602 | Upgrade |
Operating Cash Flow Growth | -14.18% | -46.32% | 532.64% | -59.03% | -68.82% | 424.22% | Upgrade |
Capital Expenditures | -5,680 | -5,694 | -6,009 | -5,595 | -8,592 | -8,383 | Upgrade |
Sale of Property, Plant & Equipment | 2,171 | 3,070 | 386 | 363 | 785 | 72 | Upgrade |
Cash Acquisitions | -2,650 | -5,094 | -49,863 | - | -43,410 | -271 | Upgrade |
Sale (Purchase) of Intangibles | -2,341 | -2,070 | -2,484 | -2,241 | -2,346 | -534 | Upgrade |
Investment in Securities | 521 | 831 | 2,834 | -1,710 | 8,277 | 11,175 | Upgrade |
Other Investing Activities | 383 | -710 | -148 | -3,028 | -184 | -190 | Upgrade |
Investing Cash Flow | -8,442 | -9,370 | -55,545 | -12,314 | -46,204 | 1,869 | Upgrade |
Short-Term Debt Issued | - | - | 53,496 | - | 49,920 | - | Upgrade |
Long-Term Debt Issued | - | 40,000 | - | 29,826 | - | - | Upgrade |
Total Debt Issued | 10,000 | 40,000 | 53,496 | 29,826 | 49,920 | - | Upgrade |
Short-Term Debt Repaid | - | -32,540 | - | -28,602 | - | -16,611 | Upgrade |
Long-Term Debt Repaid | - | -644 | -50 | -24 | -26 | -19 | Upgrade |
Total Debt Repaid | -7,674 | -33,184 | -50 | -28,626 | -26 | -16,630 | Upgrade |
Net Debt Issued (Repaid) | 2,326 | 6,816 | 53,446 | 1,200 | 49,894 | -16,630 | Upgrade |
Repurchase of Common Stock | -5,003 | -4,002 | -7,520 | -6,003 | -5,003 | -9,574 | Upgrade |
Dividends Paid | -6,797 | -6,422 | -5,725 | -5,924 | -4,794 | -4,579 | Upgrade |
Other Financing Activities | -2,909 | -2,804 | -1,385 | -1,844 | -1,702 | -1,417 | Upgrade |
Financing Cash Flow | -12,383 | -6,412 | 38,816 | -12,571 | 38,395 | -32,200 | Upgrade |
Foreign Exchange Rate Adjustments | -740 | 1,066 | 720 | 1,068 | 810 | -202 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | 1 | 1 | 75 | 149 | Upgrade |
Net Cash Flow | 1,618 | 3,333 | 17,617 | -18,501 | 6,048 | 11,218 | Upgrade |
Free Cash Flow | 17,503 | 12,355 | 27,616 | -280 | 4,380 | 33,219 | Upgrade |
Free Cash Flow Growth | -18.54% | -55.26% | - | - | -86.81% | - | Upgrade |
Free Cash Flow Margin | 2.98% | 2.14% | 5.33% | -0.06% | 0.93% | 7.16% | Upgrade |
Free Cash Flow Per Share | 195.06 | 136.22 | 293.75 | -2.86 | 43.66 | 315.08 | Upgrade |
Cash Interest Paid | 811 | 664 | 211 | 179 | 40 | 49 | Upgrade |
Cash Income Tax Paid | 10,652 | 8,088 | 6,379 | 10,100 | 14,429 | 9,066 | Upgrade |
Levered Free Cash Flow | 16,619 | 9,900 | 11,920 | -4,465 | -14,003 | 35,148 | Upgrade |
Unlevered Free Cash Flow | 17,031 | 10,314 | 12,050 | -4,354 | -13,978 | 35,178 | Upgrade |
Change in Working Capital | -10,733 | -14,545 | 11,029 | -16,283 | -13,709 | 11,595 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.