CMC Corporation (TYO:2185)
Japan · Delayed Price · Currency is JPY 1,683.00
-7.00 (-0.41%)
At close: Dec 5, 2025
CMC Corporation Cash Flow Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | 2016 - 2020 |
Net Income | 2,150 | 3,085 | 2,670 | 2,967 | 2,424 | Upgrade |
Depreciation & Amortization | 376.95 | 330 | 274 | 306 | 373 | Upgrade |
Loss (Gain) From Sale of Assets | 5.15 | 8 | 186 | 2 | 4 | Upgrade |
Loss (Gain) From Sale of Investments | -144.84 | 14 | 13 | - | -2 | Upgrade |
Loss (Gain) on Equity Investments | - | - | - | 7 | 10 | Upgrade |
Other Operating Activities | -243.22 | -871 | -1,129 | -827 | -525 | Upgrade |
Change in Accounts Receivable | 480.79 | -543 | 1,129 | 111 | -1,018 | Upgrade |
Change in Inventory | -221.66 | 245 | 89 | -286 | 20 | Upgrade |
Change in Accounts Payable | -196.16 | -61 | -39 | -302 | 510 | Upgrade |
Change in Unearned Revenue | 18.45 | - | - | - | - | Upgrade |
Change in Other Net Operating Assets | 84.26 | -108 | -138 | -185 | 124 | Upgrade |
Operating Cash Flow | 2,309 | 2,099 | 3,055 | 1,793 | 1,920 | Upgrade |
Operating Cash Flow Growth | 10.02% | -31.29% | 70.38% | -6.62% | 43.60% | Upgrade |
Capital Expenditures | -528.92 | -2,074 | -230 | -32 | -49 | Upgrade |
Sale of Property, Plant & Equipment | 8.56 | 4 | 10 | - | 7 | Upgrade |
Cash Acquisitions | - | - | -291 | - | - | Upgrade |
Sale (Purchase) of Intangibles | -83.42 | -234 | -115 | -108 | -77 | Upgrade |
Investment in Securities | 968.02 | -725 | -34 | -25 | -127 | Upgrade |
Other Investing Activities | 2.89 | -85 | -11 | 7 | 37 | Upgrade |
Investing Cash Flow | 367.13 | -3,114 | -671 | -158 | -209 | Upgrade |
Short-Term Debt Issued | - | - | - | 49 | - | Upgrade |
Total Debt Issued | - | - | - | 49 | - | Upgrade |
Short-Term Debt Repaid | -19.89 | -48 | -9 | - | -82 | Upgrade |
Long-Term Debt Repaid | -67.09 | -55 | - | - | - | Upgrade |
Total Debt Repaid | -86.98 | -103 | -9 | - | -82 | Upgrade |
Net Debt Issued (Repaid) | -86.98 | -103 | -9 | 49 | -82 | Upgrade |
Repurchase of Common Stock | -538.06 | - | - | -94 | -779 | Upgrade |
Common Dividends Paid | -897.28 | - | - | - | - | Upgrade |
Dividends Paid | -897.28 | -497 | -397 | -358 | -347 | Upgrade |
Other Financing Activities | -46.16 | -49 | -68 | -47 | -76 | Upgrade |
Financing Cash Flow | -1,568 | -649 | -474 | -450 | -1,284 | Upgrade |
Foreign Exchange Rate Adjustments | 123.06 | 19 | 124 | 351 | 118 | Upgrade |
Miscellaneous Cash Flow Adjustments | 0 | - | -1 | 37 | -1 | Upgrade |
Net Cash Flow | 1,231 | -1,645 | 2,033 | 1,573 | 544 | Upgrade |
Free Cash Flow | 1,780 | 25 | 2,825 | 1,761 | 1,871 | Upgrade |
Free Cash Flow Growth | 7021.95% | -99.11% | 60.42% | -5.88% | 51.87% | Upgrade |
Free Cash Flow Margin | 9.75% | 0.13% | 15.31% | 9.83% | 10.80% | Upgrade |
Free Cash Flow Per Share | 135.94 | 1.89 | 213.14 | 132.35 | 137.47 | Upgrade |
Cash Interest Paid | 2.86 | 2 | 1 | 1 | 1 | Upgrade |
Cash Income Tax Paid | 1,075 | 756 | 1,130 | 827 | 527 | Upgrade |
Levered Free Cash Flow | 1,706 | -733.88 | 2,617 | 1,464 | 1,568 | Upgrade |
Unlevered Free Cash Flow | 1,708 | -732.63 | 2,617 | 1,465 | 1,569 | Upgrade |
Change in Working Capital | 165.69 | -467 | 1,041 | -662 | -364 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.