JINUSHI Co.,Ltd. (TYO:3252)
Japan · Delayed Price · Currency is JPY 3,435.00
-155.00 (-4.32%)
Feb 13, 2026, 3:30 PM JST
JINUSHI 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 |
|---|---|---|---|---|---|
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 |
Net Income | 8,217 | 7,168 | 4,612 | 4,927 | 2,875 |
Depreciation & Amortization | 211 | 206 | 148 | 148 | 96 |
Loss (Gain) From Sale of Assets | - | -1,167 | 1,203 | - | - |
Loss (Gain) From Sale of Investments | - | -17 | 64 | - | - |
Loss (Gain) on Equity Investments | -1 | -59 | 6,669 | 378 | -4 |
Other Operating Activities | -3,204 | 371 | -5,415 | -387 | -2,715 |
Change in Accounts Receivable | -26 | -57 | -67 | -7 | -68 |
Change in Inventory | -10,444 | -32,176 | 13,443 | 5,364 | 3,437 |
Change in Accounts Payable | 171 | -331 | 197 | 38 | -122.67 |
Change in Other Net Operating Assets | 747 | 850 | -861 | 912 | 1,260 |
Operating Cash Flow | -4,329 | -25,212 | 19,993 | 11,373 | 4,759 |
Operating Cash Flow Growth | - | - | 75.79% | 139.00% | -83.97% |
Capital Expenditures | -396 | -663 | -379 | -13,373 | -73.33 |
Sale of Property, Plant & Equipment | - | 4,150 | - | - | - |
Cash Acquisitions | - | - | - | -3,433 | - |
Divestitures | - | - | 371 | - | - |
Sale (Purchase) of Intangibles | -12 | -1 | - | - | - |
Investment in Securities | -1,525 | -369 | 51 | -559 | - |
Other Investing Activities | -136 | 574 | -199 | -148 | -57.33 |
Investing Cash Flow | -2,069 | 3,691 | -156 | -17,513 | -130.67 |
Short-Term Debt Issued | 60 | 1,440 | - | 329 | - |
Long-Term Debt Issued | 43,582 | 45,874 | 31,163 | 37,599 | - |
Total Debt Issued | 43,642 | 47,314 | 31,163 | 37,928 | 28,620 |
Short-Term Debt Repaid | - | - | -930 | - | - |
Long-Term Debt Repaid | -43,488 | -21,714 | -43,291 | -35,078 | - |
Total Debt Repaid | -43,488 | -21,714 | -44,221 | -35,078 | -33,177 |
Net Debt Issued (Repaid) | 154 | 25,600 | -13,058 | 2,850 | -4,557 |
Issuance of Common Stock | 8,279 | - | - | - | - |
Repurchase of Common Stock | - | -3,499 | - | - | - |
Common Dividends Paid | -1,606 | -1,005 | -913 | -458 | -1,337 |
Other Financing Activities | 48 | 16 | -4 | -29 | -26.67 |
Financing Cash Flow | 6,875 | 21,112 | -13,975 | 2,363 | -5,921 |
Foreign Exchange Rate Adjustments | 267 | 16 | 99 | 57 | 22.67 |
Miscellaneous Cash Flow Adjustments | - | 1 | -1 | 2 | - |
Net Cash Flow | 744 | -392 | 5,960 | -3,718 | -1,271 |
Free Cash Flow | -4,725 | -25,875 | 19,614 | -2,000 | 4,685 |
Free Cash Flow Growth | - | - | - | - | -84.14% |
Free Cash Flow Margin | -8.28% | -81.89% | 39.32% | -3.56% | 7.23% |
Free Cash Flow Per Share | -259.92 | -1471.10 | 1072.64 | -109.38 | 256.17 |
Cash Interest Paid | 660 | 447 | 631 | 473 | 492 |
Cash Income Tax Paid | 3,198 | -373 | 5,426 | 377 | 2,787 |
Levered Free Cash Flow | -5,929 | -25,690 | 12,200 | -9,249 | - |
Unlevered Free Cash Flow | -5,519 | -25,412 | 12,574 | -8,964 | - |
Change in Working Capital | -9,552 | -31,714 | 12,712 | 6,307 | 4,507 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.