Namura Shipbuilding Co., Ltd. (TYO:7014)
Japan flag Japan · Delayed Price · Currency is JPY
2,409.00
+54.00 (2.29%)
Jun 6, 2025, 3:30 PM JST

Namura Shipbuilding Cash Flow Statement

Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year
FY 2025 FY 2024 FY 2023 FY 2022 FY 2021 2016 - 2020
Period Ending
Mar '25 Mar '24 Mar '23 Mar '22 Mar '21 2016 - 2020
Net Income
29,59020,05611,332-8,156-18,921
Upgrade
Depreciation & Amortization
3,4473,5883,5723,9494,170
Upgrade
Loss (Gain) From Sale of Assets
7111679-8918,388
Upgrade
Loss (Gain) From Sale of Investments
-87-5126-7345
Upgrade
Loss (Gain) on Equity Investments
-39-24-904-90-12
Upgrade
Other Operating Activities
-3,733-631142214-251
Upgrade
Change in Accounts Receivable
5,728-12,637-8,48013,074-6,159
Upgrade
Change in Inventory
-238-4612,475-11,292-2,032
Upgrade
Change in Accounts Payable
-4,0205,088763-3,491-7,281
Upgrade
Change in Other Net Operating Assets
7,00811,946-10,00621,852-4,583
Upgrade
Operating Cash Flow
37,72727,4058,99915,096-26,636
Upgrade
Operating Cash Flow Growth
37.66%204.53%-40.39%--
Upgrade
Capital Expenditures
-5,302-1,800-1,896-1,443-3,779
Upgrade
Sale of Property, Plant & Equipment
14590481,245172
Upgrade
Cash Acquisitions
----462-
Upgrade
Sale (Purchase) of Intangibles
-239-133-181-90-142
Upgrade
Investment in Securities
133-20101117233
Upgrade
Other Investing Activities
6-5448-17-4
Upgrade
Investing Cash Flow
-5,258-1,919-1,262-715-4,065
Upgrade
Short-Term Debt Issued
4,3689,5754,8756,8237,200
Upgrade
Long-Term Debt Issued
7,0703,7675,0731,2952,662
Upgrade
Total Debt Issued
11,43813,3429,9488,1189,862
Upgrade
Short-Term Debt Repaid
-4,268-9,575-9,348-2,400-7,200
Upgrade
Long-Term Debt Repaid
-2,203-2,297-3,805-7,977-2,214
Upgrade
Total Debt Repaid
-6,471-11,872-13,153-10,377-9,414
Upgrade
Net Debt Issued (Repaid)
4,9671,470-3,205-2,259448
Upgrade
Dividends Paid
-2,428-693---207
Upgrade
Other Financing Activities
-252-206-179-241-365
Upgrade
Financing Cash Flow
2,287571-3,384-2,500-124
Upgrade
Foreign Exchange Rate Adjustments
-2-127-173-11276
Upgrade
Net Cash Flow
34,75425,9304,18011,769-30,749
Upgrade
Free Cash Flow
32,42525,6057,10313,653-30,415
Upgrade
Free Cash Flow Growth
26.63%260.48%-47.98%--
Upgrade
Free Cash Flow Margin
20.36%18.97%5.73%16.37%-30.91%
Upgrade
Free Cash Flow Per Share
463.71366.39101.80197.66-440.31
Upgrade
Cash Interest Paid
205239254225258
Upgrade
Cash Income Tax Paid
3,724642454191300
Upgrade
Levered Free Cash Flow
24,90418,4171,10914,481-28,083
Upgrade
Unlevered Free Cash Flow
25,02618,5721,27414,629-27,918
Upgrade
Change in Net Working Capital
-8,704-6,6096,218-18,17021,623
Upgrade
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.