Nikkiso Co., Ltd. (TYO:6376)
Japan
· Delayed Price · Currency is JPY 1,161.00
-10.00 (-0.85%)
Jun 6, 2025, 3:30 PM JST
Nikkiso Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2015 - 2019 |
| Net Income | 9,448 | 10,010 | 11,626 | 32,682 | 3,952 | 9,045 | Upgrade
|
| Depreciation & Amortization | 11,249 | 11,200 | 10,451 | 9,817 | 9,861 | 8,789 | Upgrade
|
| Loss (Gain) From Sale of Assets | -88 | 374 | -67 | 561 | 475 | 115 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -36,882 | - | 100 | Upgrade
|
| Loss (Gain) on Equity Investments | -768 | -768 | -621 | -237 | 215 | 384 | Upgrade
|
| Other Operating Activities | -1,017 | -20,101 | -1,888 | -1,486 | -4,648 | -2,510 | Upgrade
|
| Change in Accounts Receivable | -4,720 | -4,669 | -7,122 | -4,296 | -2,844 | 1,471 | Upgrade
|
| Change in Inventory | -5,060 | -2,860 | -5,360 | -8,085 | -5,200 | -5,935 | Upgrade
|
| Change in Accounts Payable | 754 | -1,718 | -2,087 | 3,955 | 1,330 | -1,288 | Upgrade
|
| Change in Other Net Operating Assets | 971 | 1,964 | 9,313 | 12,355 | 453 | 2,309 | Upgrade
|
| Operating Cash Flow | 14,640 | -6,568 | 14,245 | 8,384 | 3,594 | 12,480 | Upgrade
|
| Operating Cash Flow Growth | - | - | 69.91% | 133.28% | -71.20% | 4.04% | Upgrade
|
| Capital Expenditures | -6,311 | -6,027 | -8,075 | -7,248 | -11,302 | -11,945 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,410 | 1,308 | 734 | 377 | 329 | 69 | Upgrade
|
| Cash Acquisitions | - | - | -915 | - | - | -1,051 | Upgrade
|
| Divestitures | 610 | - | - | 83,611 | - | 65 | Upgrade
|
| Sale (Purchase) of Intangibles | -551 | -482 | -1,359 | -478 | -921 | -1,174 | Upgrade
|
| Investment in Securities | 5,816 | 43 | 376 | 501 | -2,731 | 239 | Upgrade
|
| Other Investing Activities | 171 | 173 | 12 | -1 | 67 | 1,270 | Upgrade
|
| Investing Cash Flow | 875 | -4,985 | -9,225 | 76,762 | -14,557 | -12,527 | Upgrade
|
| Short-Term Debt Issued | - | 23,680 | 2,167 | 29,876 | 25,158 | 31,815 | Upgrade
|
| Long-Term Debt Issued | - | 35,333 | - | 12 | 8,125 | 24,969 | Upgrade
|
| Total Debt Issued | 27,021 | 59,013 | 2,167 | 29,888 | 33,283 | 56,784 | Upgrade
|
| Short-Term Debt Repaid | - | -24,437 | -3,011 | -55,604 | -7,642 | -30,779 | Upgrade
|
| Long-Term Debt Repaid | - | -15,311 | -8,669 | -33,042 | -11,614 | -13,078 | Upgrade
|
| Total Debt Repaid | -32,872 | -39,748 | -11,680 | -88,646 | -19,256 | -43,857 | Upgrade
|
| Net Debt Issued (Repaid) | -5,851 | 19,265 | -9,513 | -58,758 | 14,027 | 12,927 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -5,016 | - | - | Upgrade
|
| Dividends Paid | -1,987 | -1,986 | -1,654 | -1,603 | -1,424 | -1,424 | Upgrade
|
| Other Financing Activities | -3,921 | -3,921 | -3,384 | -3,306 | -3,154 | -2,979 | Upgrade
|
| Financing Cash Flow | -11,759 | 13,358 | -14,551 | -68,683 | 9,449 | 8,524 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1,089 | 1,794 | -6,626 | 2,971 | 1,971 | -211 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1,239 | -1,239 | -1 | 1 | - | - | Upgrade
|
| Net Cash Flow | 3,606 | 2,360 | -16,158 | 19,435 | 457 | 8,266 | Upgrade
|
| Free Cash Flow | 8,329 | -12,595 | 6,170 | 1,136 | -7,708 | 535 | Upgrade
|
| Free Cash Flow Growth | - | - | 443.13% | - | - | -91.50% | Upgrade
|
| Free Cash Flow Margin | 3.90% | -5.90% | 3.20% | 0.64% | -4.59% | 0.34% | Upgrade
|
| Free Cash Flow Per Share | 125.72 | -189.95 | 93.12 | 16.24 | -108.06 | 7.50 | Upgrade
|
| Cash Interest Paid | 1,045 | 1,034 | 781 | 1,066 | 1,060 | 1,053 | Upgrade
|
| Cash Income Tax Paid | 3,263 | 21,118 | 1,996 | 1,954 | 4,746 | 2,632 | Upgrade
|
| Levered Free Cash Flow | 10,026 | -23,288 | 9,415 | 7,546 | -8,442 | -1,687 | Upgrade
|
| Unlevered Free Cash Flow | 12,014 | -22,672 | 9,893 | 8,215 | -7,772 | -1,010 | Upgrade
|
| Change in Net Working Capital | -2,440 | 31,515 | -5,902 | -7,736 | 7,426 | 2,688 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.