Marubun Corporation (TYO:7537)
Japan · Delayed Price · Currency is JPY 1,413.00
+37.00 (2.69%)
Jan 23, 2026, 3:30 PM JST
Marubun Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
Net Income | 5,046 | 6,584 | 5,622 | 7,884 | 3,848 | -2,537 | Upgrade |
Depreciation & Amortization | 504 | 423 | 508 | 693 | 703 | 762 | Upgrade |
Loss (Gain) From Sale of Assets | 8 | 5 | 4 | 3 | 176 | 20 | Upgrade |
Loss (Gain) From Sale of Investments | - | - | - | 21 | 217 | 1,350 | Upgrade |
Loss (Gain) on Equity Investments | 232 | 155 | -233 | -258 | -104 | 68 | Upgrade |
Other Operating Activities | -2,290 | -1,697 | -1,539 | -404 | 417 | -1,345 | Upgrade |
Change in Accounts Receivable | -8,930 | -661 | 9,223 | -14,189 | 7,498 | 3,969 | Upgrade |
Change in Inventory | 6,462 | 2,553 | 3,411 | -23,771 | -4,563 | 6,399 | Upgrade |
Change in Accounts Payable | -25,991 | -21,043 | 4,164 | -1,378 | 10,941 | 5,093 | Upgrade |
Change in Other Net Operating Assets | 46,052 | 32,298 | 1,534 | 12,418 | -22,081 | 1,426 | Upgrade |
Operating Cash Flow | 21,093 | 18,617 | 22,694 | -18,981 | -2,948 | 15,205 | Upgrade |
Operating Cash Flow Growth | -25.11% | -17.96% | - | - | - | - | Upgrade |
Capital Expenditures | -1,197 | -1,433 | -461 | -100 | -314 | -427 | Upgrade |
Sale of Property, Plant & Equipment | 8 | 147 | 1 | 2 | 599 | - | Upgrade |
Sale (Purchase) of Intangibles | -509 | -1,018 | -718 | -167 | -425 | -120 | Upgrade |
Investment in Securities | -219 | -112 | -195 | -50 | 107 | -328 | Upgrade |
Other Investing Activities | 143 | 270 | -51 | -11 | 178 | 85 | Upgrade |
Investing Cash Flow | -1,774 | -2,146 | -1,424 | -326 | 145 | -790 | Upgrade |
Short-Term Debt Issued | - | - | - | 15,950 | 1,754 | - | Upgrade |
Long-Term Debt Issued | - | 4,000 | - | - | - | - | Upgrade |
Total Debt Issued | 4,000 | 4,000 | - | 15,950 | 1,754 | - | Upgrade |
Short-Term Debt Repaid | - | -13,399 | -17,266 | - | - | -5,739 | Upgrade |
Long-Term Debt Repaid | - | -5,000 | -25 | -50 | -50 | -1,050 | Upgrade |
Total Debt Repaid | -18,496 | -18,399 | -17,291 | -50 | -50 | -6,789 | Upgrade |
Net Debt Issued (Repaid) | -14,496 | -14,399 | -17,291 | 15,900 | 1,704 | -6,789 | Upgrade |
Common Dividends Paid | -1,725 | -1,360 | -2,221 | -1,043 | -469 | -731 | Upgrade |
Other Financing Activities | -841 | -646 | -538 | -786 | -844 | -668 | Upgrade |
Financing Cash Flow | -17,062 | -16,405 | -20,050 | 14,071 | 391 | -8,188 | Upgrade |
Foreign Exchange Rate Adjustments | -363 | 440 | 1,148 | 1,202 | 830 | -426 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | - | -1 | - | 2 | -1 | Upgrade |
Net Cash Flow | 1,894 | 506 | 2,367 | -4,034 | -1,580 | 5,800 | Upgrade |
Free Cash Flow | 19,896 | 17,184 | 22,233 | -19,081 | -3,262 | 14,778 | Upgrade |
Free Cash Flow Growth | -26.78% | -22.71% | - | - | - | - | Upgrade |
Free Cash Flow Margin | 9.26% | 8.15% | 9.40% | -8.44% | -1.94% | 5.11% | Upgrade |
Free Cash Flow Per Share | 760.23 | 656.75 | 850.21 | -730.12 | -124.82 | 565.45 | Upgrade |
Cash Interest Paid | 2,524 | 3,214 | 3,884 | 1,915 | 358 | 390 | Upgrade |
Cash Income Tax Paid | 2,243 | 1,629 | 1,927 | 1,174 | 402 | 130 | Upgrade |
Levered Free Cash Flow | 16,435 | 15,151 | 15,632 | -24,877 | -8,851 | 16,315 | Upgrade |
Unlevered Free Cash Flow | 17,982 | 17,117 | 18,039 | -23,611 | -8,624 | 16,556 | Upgrade |
Change in Working Capital | 17,593 | 13,147 | 18,332 | -26,920 | -8,205 | 16,887 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.