Fujisan Magazine Service Co., Ltd. (TYO:3138)
Japan
· Delayed Price · Currency is JPY 642.00
-3.00 (-0.47%)
Apr 24, 2025, 2:05 PM JST
Fujisan Magazine Service Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Net Income | 304 | 355 | 441 | 526 | 326 | Upgrade
|
| Depreciation & Amortization | 268 | 225 | 205 | 206 | 247 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | 1 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -5 | - | - | - | 2 | Upgrade
|
| Loss (Gain) on Equity Investments | 6 | - | - | - | - | Upgrade
|
| Other Operating Activities | -110 | -129 | -187 | -111 | -134 | Upgrade
|
| Change in Accounts Receivable | -28 | 31 | -10 | -29 | -77 | Upgrade
|
| Change in Inventory | -3 | -4 | 6 | -7 | -6 | Upgrade
|
| Change in Accounts Payable | -40 | -26 | 22 | 51 | 77 | Upgrade
|
| Change in Other Net Operating Assets | -116 | -23 | -42 | -105 | -50 | Upgrade
|
| Operating Cash Flow | 276 | 429 | 435 | 532 | 385 | Upgrade
|
| Operating Cash Flow Growth | -35.66% | -1.38% | -18.23% | 38.18% | -39.18% | Upgrade
|
| Capital Expenditures | -2 | -11 | - | -6 | - | Upgrade
|
| Cash Acquisitions | -70 | - | - | - | - | Upgrade
|
| Divestitures | - | - | - | - | -16 | Upgrade
|
| Sale (Purchase) of Intangibles | -353 | -272 | -239 | -194 | -196 | Upgrade
|
| Investment in Securities | 285 | - | - | -299 | - | Upgrade
|
| Other Investing Activities | -15 | -12 | - | 21 | -1 | Upgrade
|
| Investing Cash Flow | -155 | -295 | -239 | -478 | -204 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 400 | Upgrade
|
| Total Debt Issued | - | - | - | - | 400 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | - | -2 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | - | - | 398 | Upgrade
|
| Issuance of Common Stock | 18 | 18 | 3 | 12 | 25 | Upgrade
|
| Repurchase of Common Stock | - | - | -65 | -19 | -34 | Upgrade
|
| Dividends Paid | -51 | -62 | - | - | - | Upgrade
|
| Other Financing Activities | - | -2 | - | - | -1 | Upgrade
|
| Financing Cash Flow | -33 | -46 | -62 | -7 | 388 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -1 | -1 | -1 | - | Upgrade
|
| Net Cash Flow | 87 | 87 | 133 | 46 | 569 | Upgrade
|
| Free Cash Flow | 274 | 418 | 435 | 526 | 385 | Upgrade
|
| Free Cash Flow Growth | -34.45% | -3.91% | -17.30% | 36.62% | -38.89% | Upgrade
|
| Free Cash Flow Margin | 4.88% | 7.24% | 7.29% | 8.87% | 7.48% | Upgrade
|
| Free Cash Flow Per Share | 83.13 | 127.66 | 130.77 | 156.27 | 112.95 | Upgrade
|
| Cash Interest Paid | 3 | 2 | 2 | 2 | 2 | Upgrade
|
| Cash Income Tax Paid | 109 | 128 | 188 | 110 | 134 | Upgrade
|
| Levered Free Cash Flow | -63.38 | 144.5 | 169.25 | 294.88 | 171.25 | Upgrade
|
| Unlevered Free Cash Flow | -61.5 | 145.75 | 170.5 | 296.13 | 172.5 | Upgrade
|
| Change in Net Working Capital | 167 | 20 | 73 | 38 | 81 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.