Feedforce Group Inc. (TYO:7068)
Japan · Delayed Price · Currency is JPY 604.00
+14.00 (2.37%)
Sep 14, 2026, 3:30 PM JST
Feedforce Group Cash Flow Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Net Income | 1,984 | 1,446 | 1,018 | 458 | 918 |
Depreciation & Amortization | 206 | 196 | 207 | 436 | 206 |
Loss (Gain) From Sale of Assets | - | - | 344 | 390 | - |
Loss (Gain) From Sale of Investments | - | 90 | -86 | 2 | -6 |
Loss (Gain) on Equity Investments | - | 22 | 31 | 10 | - |
Other Operating Activities | -642 | -476 | -509 | -320 | -408 |
Change in Accounts Receivable | -346 | -158 | -28 | -359 | 225 |
Change in Accounts Payable | 297 | -307 | -10 | 212 | -160 |
Change in Other Net Operating Assets | 1 | 592 | -105 | -654 | -152 |
Operating Cash Flow | 1,500 | 1,405 | 862 | 175 | 623 |
Operating Cash Flow Growth | 6.76% | 62.99% | 392.57% | -71.91% | -53.26% |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Capital Expenditures | -40 | -25 | -27 | -24 | -10 |
Cash Acquisitions | -69 | - | - | - | -781 |
Divestitures | - | - | - | - | 14 |
Sale (Purchase) of Intangibles | - | -7 | -48 | - | - |
Investment in Securities | -20 | 15 | 89 | - | -105 |
Other Investing Activities | -1 | -26 | 60 | -91 | 2 |
Investing Cash Flow | -130 | -43 | 74 | -115 | -880 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Short-Term Debt Issued | 100 | 1,133 | 66 | - | 500 |
Long-Term Debt Issued | - | - | 970 | - | 490 |
Total Debt Issued | 100 | 1,133 | 1,036 | - | 990 |
Short-Term Debt Repaid | - | - | - | -500 | - |
Long-Term Debt Repaid | - | -1,170 | -570 | -270 | -345 |
Total Debt Repaid | - | -1,170 | -570 | -770 | -345 |
Net Debt Issued (Repaid) | 100 | -37 | 466 | -770 | 645 |
Issuance of Common Stock | 46 | 35 | 11 | 22 | 14 |
Repurchase of Common Stock | -800 | -500 | -483 | -299 | - |
Common Dividends Paid | -245 | -126 | - | - | - |
Other Financing Activities | -3 | -23 | -4 | - | 40 |
Financing Cash Flow | -902 | -651 | -10 | -1,047 | 699 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Foreign Exchange Rate Adjustments | - | - | - | -2 | - |
Miscellaneous Cash Flow Adjustments | -1 | -1 | - | -50 | 1 |
Net Cash Flow | 467 | 710 | 926 | -1,039 | 443 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Free Cash Flow | 1,460 | 1,380 | 835 | 151 | 613 |
Free Cash Flow Growth | 5.80% | 65.27% | 452.98% | -75.37% | -53.63% |
Free Cash Flow Margin | 29.72% | 31.56% | 19.74% | 3.81% | 20.40% |
Free Cash Flow Per Share | 59.79 | 54.11 | 31.67 | 5.73 | 23.02 |
Levered Free Cash Flow | 1,327 | 1,363 | 862 | 440.13 | 628.88 |
Unlevered Free Cash Flow | 1,345 | 1,378 | 870.75 | 450.75 | 638.88 |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Cash Interest Paid | 29 | 23 | 14 | 17 | 16 |
Cash Income Tax Paid | 641 | 478 | 511 | 323 | 408 |
Change in Working Capital | -48 | 127 | -143 | -801 | -87 |