Macbee Planet, Inc. (TYO:7095)
Japan · Delayed Price · Currency is JPY 1,264.00
+3.00 (0.24%)
Aug 24, 2026, 3:30 PM JST
Macbee Planet Cash Flow Statement
Financials in millions JPY. Fiscal year is May - April.
Millions JPY. Fiscal year is May - Apr.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 30, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
Net Income | 3,617 | 5,072 | 3,630 | 2,168 | 1,209 |
Depreciation & Amortization | 302 | 282 | 508 | 199 | 153 |
Loss (Gain) From Sale of Assets | - | - | - | - | 13 |
Loss (Gain) From Sale of Investments | - | - | 37 | -58 | - |
Other Operating Activities | -1,596 | -2,496 | -397 | -982 | -436 |
Change in Accounts Receivable | -412 | -4,014 | -318 | -497 | -653 |
Change in Accounts Payable | -402 | 1,138 | 548 | 454 | 410 |
Change in Other Net Operating Assets | 116 | -323 | 712 | 198 | 48 |
Operating Cash Flow | 1,625 | -341 | 4,720 | 1,482 | 744 |
Operating Cash Flow Growth | - | - | 218.49% | 99.19% | -3.75% |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 30, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
Capital Expenditures | -30 | -30 | -11 | -25 | -51 |
Cash Acquisitions | -590 | -661 | -117 | -3,248 | -845 |
Sale (Purchase) of Intangibles | - | - | - | - | -19 |
Investment in Securities | - | - | -912 | 2,502 | -660 |
Other Investing Activities | -189 | -192 | 84 | - | -30 |
Investing Cash Flow | -903 | -1,037 | -1,704 | -771 | -1,605 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 30, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
Short-Term Debt Issued | - | 61 | - | 1,382 | 300 |
Long-Term Debt Issued | 2,000 | - | - | 1,870 | 800 |
Total Debt Issued | 2,000 | 61 | - | 3,252 | 1,100 |
Short-Term Debt Repaid | -37 | - | -593 | - | - |
Long-Term Debt Repaid | -436 | -455 | -452 | -222 | -156 |
Total Debt Repaid | -473 | -455 | -1,045 | -222 | -156 |
Net Debt Issued (Repaid) | 1,527 | -394 | -1,045 | 3,030 | 944 |
Issuance of Common Stock | - | - | 585 | 3,822 | 10 |
Repurchase of Common Stock | -2,003 | -1,622 | -693 | - | - |
Common Dividends Paid | -249 | -249 | -201 | - | - |
Other Financing Activities | -192 | -177 | 4 | 2 | 80 |
Financing Cash Flow | -917 | -2,442 | -1,350 | 6,854 | 1,034 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 30, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
Miscellaneous Cash Flow Adjustments | - | - | -2 | - | 1 |
Net Cash Flow | -195 | -3,820 | 1,664 | 7,565 | 174 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 30, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
Free Cash Flow | 1,595 | -371 | 4,709 | 1,457 | 693 |
Free Cash Flow Growth | - | - | 223.20% | 110.24% | -10.35% |
Free Cash Flow Margin | 3.15% | -0.72% | 11.95% | 7.44% | 4.80% |
Free Cash Flow Per Share | 114.84 | -26.23 | 321.00 | 107.92 | 51.41 |
Levered Free Cash Flow | 1,218 | -508.5 | 4,253 | 2,554 | 691.25 |
Unlevered Free Cash Flow | 1,243 | -483.5 | 4,270 | 2,562 | 693.75 |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 30, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
Cash Interest Paid | 40 | 40 | 28 | 12 | 4 |
Cash Income Tax Paid | 1,599 | 2,563 | 400 | 983 | 436 |
Change in Working Capital | -698 | -3,199 | 942 | 155 | -195 |