Mitsubishi Research Institute, Inc. (TYO:3636)
Japan
· Delayed Price · Currency is JPY 4,450.00
-35.00 (-0.78%)
May 16, 2025, 2:43 PM JST
TYO:3636 Cash Flow Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2015 - 2019 |
| Net Income | 5,778 | 7,981 | 9,620 | 12,160 | 7,826 | 10,952 | Upgrade
|
| Depreciation & Amortization | 3,700 | 3,749 | 3,753 | 3,610 | 3,615 | 3,348 | Upgrade
|
| Loss (Gain) From Sale of Assets | 832 | 291 | 305 | 126 | 12 | 35 | Upgrade
|
| Loss (Gain) From Sale of Investments | -155 | -119 | -33 | -1,584 | -282 | -2,603 | Upgrade
|
| Loss (Gain) on Equity Investments | -822 | -619 | -964 | -1,022 | -532 | -2,050 | Upgrade
|
| Other Operating Activities | -1,901 | -847 | -4,910 | -1,251 | -3,950 | -1,825 | Upgrade
|
| Change in Accounts Receivable | 3,675 | 2,198 | -4,700 | -10,099 | -4,139 | -462 | Upgrade
|
| Change in Inventory | 134 | 134 | -6 | -67 | -2,234 | -705 | Upgrade
|
| Change in Accounts Payable | -2,099 | 940 | 2,131 | 6,651 | 1,852 | 1,894 | Upgrade
|
| Change in Other Net Operating Assets | 806 | -173 | 499 | 732 | 1,084 | 53 | Upgrade
|
| Operating Cash Flow | 9,948 | 13,535 | 5,695 | 9,256 | 3,252 | 8,637 | Upgrade
|
| Operating Cash Flow Growth | -7.64% | 137.66% | -38.47% | 184.63% | -62.35% | -1.02% | Upgrade
|
| Capital Expenditures | -1,147 | -1,357 | -2,603 | -1,312 | -951 | -851 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -95 | - | Upgrade
|
| Divestitures | - | - | - | 533 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2,866 | -2,769 | -2,870 | -1,874 | -1,665 | -1,809 | Upgrade
|
| Investment in Securities | 2,247 | 2,184 | 3,052 | -4,243 | 546 | 1,906 | Upgrade
|
| Other Investing Activities | -27 | -961 | 10 | 240 | 193 | 3 | Upgrade
|
| Investing Cash Flow | -1,795 | -2,906 | -2,411 | -6,654 | -1,970 | -749 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 1,700 | Upgrade
|
| Long-Term Debt Repaid | - | -500 | -400 | -400 | -400 | - | Upgrade
|
| Net Debt Issued (Repaid) | -300 | -500 | -400 | -400 | -400 | 1,700 | Upgrade
|
| Repurchase of Common Stock | - | -1,034 | -1,884 | - | -334 | - | Upgrade
|
| Dividends Paid | -2,564 | -2,485 | -2,517 | -1,972 | -2,298 | -1,642 | Upgrade
|
| Other Financing Activities | -637 | -919 | -1,398 | -1,478 | -1,592 | -1,164 | Upgrade
|
| Financing Cash Flow | -3,501 | -4,938 | -6,199 | -3,850 | -4,624 | -1,106 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4 | 10 | -15 | 9 | - | -1 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -2 | -1 | - | - | 1 | - | Upgrade
|
| Net Cash Flow | 4,654 | 5,700 | -2,930 | -1,239 | -3,341 | 6,781 | Upgrade
|
| Free Cash Flow | 8,801 | 12,178 | 3,092 | 7,944 | 2,301 | 7,786 | Upgrade
|
| Free Cash Flow Growth | 7.80% | 293.86% | -61.08% | 245.24% | -70.45% | 1.41% | Upgrade
|
| Free Cash Flow Margin | 7.70% | 10.56% | 2.53% | 6.81% | 2.23% | 8.46% | Upgrade
|
| Free Cash Flow Per Share | 559.07 | 770.22 | 192.91 | 489.25 | 141.77 | 479.11 | Upgrade
|
| Cash Interest Paid | 7 | 13 | 23 | 34 | 40 | 45 | Upgrade
|
| Cash Income Tax Paid | 2,454 | 1,373 | 5,365 | 1,506 | 4,148 | 2,005 | Upgrade
|
| Levered Free Cash Flow | 3,772 | 7,706 | -397.75 | 4,808 | 5.38 | 4,945 | Upgrade
|
| Unlevered Free Cash Flow | 3,776 | 7,715 | -383.38 | 4,829 | 30.38 | 4,972 | Upgrade
|
| Change in Net Working Capital | -789 | -3,678 | 4,094 | 1,324 | 5,253 | -388 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.