INFRONEER Holdings Inc. (TYO:5076)
Japan · Delayed Price · Currency is JPY 2,832.00
+41.50 (1.49%)
Jul 27, 2026, 3:30 PM JST
INFRONEER Holdings Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | 107,245 | 49,756 | 49,439 | 51,805 | 44,524 |
Depreciation & Amortization | 44,612 | 35,318 | 33,549 | 31,329 | 31,638 |
Loss (Gain) From Sale of Assets | 7,220 | 878 | -619 | 1,288 | 714 |
Loss (Gain) From Sale of Investments | -14,911 | - | - | -11,430 | -7,121 |
Loss (Gain) on Equity Investments | 578 | -1,355 | -1,673 | -1,032 | -652 |
Other Operating Activities | -63,449 | -10,284 | -14,593 | -15,719 | -15,030 |
Change in Accounts Receivable | 57,444 | -31,481 | 5,508 | 15,073 | -41,622 |
Change in Inventory | 495 | -234 | -1,869 | -17,308 | -1,525 |
Change in Accounts Payable | 23,798 | 6,038 | 2,456 | 23,514 | 122 |
Change in Other Net Operating Assets | 23,260 | -9,032 | -33,282 | -6,566 | -27,381 |
Operating Cash Flow | 186,292 | 39,604 | 38,916 | 70,954 | -16,333 |
Operating Cash Flow Growth | 370.39% | 1.77% | -45.15% | - | - |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Capital Expenditures | -42,994 | -37,855 | -42,762 | -24,310 | -25,866 |
Sale of Property, Plant & Equipment | 1,104 | 1,343 | 1,187 | 2,670 | 686 |
Cash Acquisitions | -38,935 | -2,918 | -212,576 | -3,198 | -3,311 |
Divestitures | 28,178 | - | - | - | - |
Investment in Securities | - | - | - | 21,795 | 6,467 |
Other Investing Activities | 19,880 | 11,930 | -25,103 | -1,716 | -1,207 |
Investing Cash Flow | -32,767 | -27,500 | -279,254 | -5,293 | -22,547 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Short-Term Debt Issued | 94,849 | - | 275,951 | - | 72,490 |
Long-Term Debt Issued | 86,120 | 225,005 | 49,878 | 27,937 | - |
Total Debt Issued | 180,969 | 225,005 | 325,829 | 27,937 | 72,490 |
Short-Term Debt Repaid | -83,347 | -283,869 | - | -51,310 | - |
Long-Term Debt Repaid | -46,163 | -21,614 | -23,023 | -9,427 | -28,206 |
Total Debt Repaid | -129,510 | -305,483 | -23,023 | -60,737 | -28,206 |
Net Debt Issued (Repaid) | 51,459 | -80,478 | 302,806 | -32,800 | 44,284 |
Issuance of Common Stock | - | 98,644 | - | - | 1,690 |
Repurchase of Common Stock | -1 | - | -10,003 | -12,173 | -17,876 |
Common Dividends Paid | -17,738 | -17,008 | -20,573 | -10,721 | -7,144 |
Other Financing Activities | 52,957 | -6,040 | -10,914 | -690 | -5,666 |
Financing Cash Flow | 86,677 | -4,882 | 261,316 | -56,384 | 15,288 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Foreign Exchange Rate Adjustments | 1,276 | -45 | 503 | 90 | 163 |
Miscellaneous Cash Flow Adjustments | 1 | -1,096 | 1 | 629 | 471 |
Net Cash Flow | 241,479 | 6,081 | 21,482 | 9,996 | -22,958 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 143,298 | 1,749 | -3,846 | 46,644 | -42,199 |
Free Cash Flow Growth | 8093.14% | - | - | - | - |
Free Cash Flow Margin | 12.74% | 0.21% | -0.48% | 6.57% | -6.18% |
Free Cash Flow Per Share | 497.44 | 6.26 | -15.37 | 179.96 | -149.79 |
Levered Free Cash Flow | 34,402 | -22,264 | 95,943 | 56,765 | - |
Unlevered Free Cash Flow | 39,106 | -18,959 | 97,676 | 58,180 | - |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Cash Interest Paid | 7,884 | 5,579 | 2,815 | 1,977 | 2,286 |
Cash Income Tax Paid | 29,309 | 14,437 | 16,839 | 16,320 | 15,970 |
Change in Working Capital | 104,997 | -34,709 | -27,187 | 14,713 | -70,406 |