Miura Co., Ltd. (TYO:6005)
Japan
· Delayed Price · Currency is JPY 2,924.00
-5.00 (-0.17%)
Apr 2, 2025, 3:30 PM JST
Miura Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2015 - 2019 |
| Net Income | 34,538 | 26,789 | 23,467 | 20,421 | 18,165 | 18,756 | Upgrade
|
| Depreciation & Amortization | 8,141 | 6,707 | 7,033 | 6,879 | 6,733 | 6,580 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | 79 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 1,054 | 1,054 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -4,309 | -2,802 | -1,230 | -439 | - | - | Upgrade
|
| Other Operating Activities | -7,354 | -4,512 | -7,008 | -5,835 | -4,280 | -5,592 | Upgrade
|
| Change in Accounts Receivable | -3,600 | -5,531 | -2,240 | -3,398 | 4,462 | -1,519 | Upgrade
|
| Change in Inventory | 1,046 | -2,000 | -5,183 | -2,997 | 939 | -1,353 | Upgrade
|
| Change in Accounts Payable | -647 | 1,334 | 807 | 2,617 | -2,122 | -171 | Upgrade
|
| Change in Other Net Operating Assets | -1,613 | -229 | 2,198 | 2,194 | -994 | 1,420 | Upgrade
|
| Operating Cash Flow | 27,256 | 20,810 | 17,844 | 19,442 | 22,982 | 18,121 | Upgrade
|
| Operating Cash Flow Growth | 34.49% | 16.62% | -8.22% | -15.40% | 26.82% | 5.76% | Upgrade
|
| Capital Expenditures | -5,294 | -2,205 | -1,610 | -2,445 | -2,352 | -3,670 | Upgrade
|
| Cash Acquisitions | -140,637 | -1,621 | -150 | -13,835 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -791 | -767 | -1,048 | -1,908 | -1,164 | -638 | Upgrade
|
| Investment in Securities | 8,794 | 3,441 | -5,751 | 3,699 | -7,646 | -5,683 | Upgrade
|
| Other Investing Activities | 99 | -118 | -3,976 | 8 | 89 | -309 | Upgrade
|
| Investing Cash Flow | -137,829 | -1,270 | -12,535 | -14,481 | -11,073 | -10,300 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 1,312 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 1,500 | - | - | Upgrade
|
| Total Debt Issued | 126,000 | - | - | 2,812 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -450 | -877 | - | -505 | -502 | Upgrade
|
| Long-Term Debt Repaid | - | -491 | -939 | -537 | -500 | -1,525 | Upgrade
|
| Total Debt Repaid | -2,816 | -941 | -1,816 | -537 | -1,005 | -2,027 | Upgrade
|
| Net Debt Issued (Repaid) | 123,184 | -941 | -1,816 | 2,275 | -1,005 | -2,027 | Upgrade
|
| Issuance of Common Stock | 14,878 | - | - | 1,700 | - | - | Upgrade
|
| Repurchase of Common Stock | - | -5,925 | -4,142 | - | - | - | Upgrade
|
| Dividends Paid | -5,969 | -5,441 | -4,634 | -4,281 | -3,942 | -3,938 | Upgrade
|
| Other Financing Activities | -3,608 | -3,096 | -3,174 | -3,083 | -3,044 | -3,013 | Upgrade
|
| Financing Cash Flow | 128,485 | -15,403 | -13,766 | -3,389 | -7,991 | -8,978 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1,251 | 1,099 | 467 | 1,041 | 682 | -271 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -2 | -1 | -1,485 | - | -1 | -1 | Upgrade
|
| Net Cash Flow | 19,161 | 5,235 | -9,475 | 2,613 | 4,599 | -1,429 | Upgrade
|
| Free Cash Flow | 21,962 | 18,605 | 16,234 | 16,997 | 20,630 | 14,451 | Upgrade
|
| Free Cash Flow Growth | 21.84% | 14.61% | -4.49% | -17.61% | 42.76% | 8.71% | Upgrade
|
| Free Cash Flow Margin | 9.68% | 11.65% | 10.25% | 11.84% | 15.31% | 10.06% | Upgrade
|
| Free Cash Flow Per Share | 196.65 | 168.00 | 143.70 | 150.39 | 182.69 | 128.00 | Upgrade
|
| Cash Interest Paid | 1,213 | 80 | 84 | 69 | 72 | 88 | Upgrade
|
| Cash Income Tax Paid | 8,689 | 5,146 | 7,899 | 5,762 | 4,208 | 5,503 | Upgrade
|
| Levered Free Cash Flow | 21,108 | 41,871 | -17,232 | 15,082 | 9,710 | 6,918 | Upgrade
|
| Unlevered Free Cash Flow | 21,688 | 41,921 | -17,179 | 15,124 | 9,754 | 6,973 | Upgrade
|
| Change in Net Working Capital | -811 | -23,904 | 35,123 | -572 | 4,411 | 6,804 | Upgrade
|
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.