NS Solutions Corporation (TYO:2327)
Japan · Delayed Price · Currency is JPY 3,709.00
+126.00 (3.52%)
Nov 21, 2025, 3:30 PM JST
NS Solutions 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 | 39,767 | 39,076 | 35,437 | 32,101 | 30,109 | 25,318 | Upgrade |
Depreciation & Amortization | 12,463 | 12,134 | 12,050 | 12,620 | 5,988 | 6,610 | Upgrade |
Loss (Gain) From Sale of Assets | - | 11 | 177 | 1,151 | 29 | 50 | Upgrade |
Loss (Gain) From Sale of Investments | - | - | - | - | - | -2,034 | Upgrade |
Loss (Gain) on Equity Investments | -4 | 21 | -31 | -18 | -39 | 53 | Upgrade |
Other Operating Activities | -41,832 | -14,022 | -11,967 | -10,911 | -7,295 | -8,846 | Upgrade |
Change in Accounts Receivable | -8,516 | -1,045 | -2,728 | -9,848 | 272 | 1,407 | Upgrade |
Change in Inventory | -3,976 | -6,818 | -3,608 | -1,846 | -1,013 | -1,531 | Upgrade |
Change in Accounts Payable | 9,266 | 11,537 | 7,045 | 5,581 | 1,825 | -1,814 | Upgrade |
Change in Other Net Operating Assets | -6,235 | -3,687 | -10,221 | -2,798 | 2,437 | -1,669 | Upgrade |
Operating Cash Flow | 933 | 37,207 | 26,154 | 26,032 | 32,313 | 17,544 | Upgrade |
Operating Cash Flow Growth | -97.13% | 42.26% | 0.47% | -19.44% | 84.18% | -9.41% | Upgrade |
Capital Expenditures | -3,171 | -3,513 | -3,122 | -4,400 | -5,337 | -3,644 | Upgrade |
Cash Acquisitions | -55,686 | - | -8,143 | - | - | - | Upgrade |
Divestitures | 1,314 | 1,314 | - | - | - | - | Upgrade |
Investment in Securities | -203 | -183 | -36 | -49 | -3,234 | 2,105 | Upgrade |
Other Investing Activities | -1,055 | 72,631 | 2,731 | -1,186 | 31 | -47 | Upgrade |
Investing Cash Flow | -58,801 | 70,249 | -8,570 | -5,635 | -8,540 | 10,414 | Upgrade |
Repurchase of Common Stock | -1 | -62 | -51 | -50 | - | - | Upgrade |
Dividends Paid | -13,539 | -10,795 | -7,319 | -6,496 | -5,261 | -5,261 | Upgrade |
Other Financing Activities | -7,740 | -7,948 | -7,708 | -8,397 | -1,584 | -2,134 | Upgrade |
Financing Cash Flow | -21,280 | -18,805 | -15,078 | -14,943 | -6,845 | -7,395 | Upgrade |
Foreign Exchange Rate Adjustments | -209 | 304 | 148 | 163 | 199 | -20 | Upgrade |
Miscellaneous Cash Flow Adjustments | -1 | 1 | -2 | -1 | -1 | - | Upgrade |
Net Cash Flow | -79,358 | 88,956 | 2,652 | 5,616 | 17,126 | 20,543 | Upgrade |
Free Cash Flow | -2,238 | 33,694 | 23,032 | 21,632 | 26,976 | 13,900 | Upgrade |
Free Cash Flow Growth | - | 46.29% | 6.47% | -19.81% | 94.07% | 0.80% | Upgrade |
Free Cash Flow Margin | -0.62% | 9.96% | 7.41% | 7.42% | 9.98% | 5.52% | Upgrade |
Free Cash Flow Per Share | -12.23 | 184.15 | 125.87 | 118.22 | 147.41 | 75.96 | Upgrade |
Cash Interest Paid | 214 | 216 | 93 | 101 | 43 | 7 | Upgrade |
Cash Income Tax Paid | 36,862 | 14,044 | 11,968 | 10,912 | 7,299 | 8,846 | Upgrade |
Levered Free Cash Flow | -5,796 | 65,122 | 21,643 | 17,658 | 21,968 | 24,440 | Upgrade |
Unlevered Free Cash Flow | -5,796 | 65,257 | 21,700 | 17,721 | 21,994 | 24,445 | Upgrade |
Change in Working Capital | -9,461 | -13 | -9,512 | -8,911 | 3,521 | -3,607 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.