Nakabayashi Co., Ltd. (TYO:7987)
Japan · Delayed Price · Currency is JPY 607.00
-2.00 (-0.33%)
Feb 13, 2026, 2:28 PM JST
Nakabayashi Cash Flow Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
Net Income | 2,312 | 1,562 | -284 | 2,051 | 2,813 |
Depreciation & Amortization | 1,613 | 1,774 | 1,865 | 1,812 | 1,870 |
Loss (Gain) From Sale of Assets | -74 | -84 | 110 | -299 | 183 |
Loss (Gain) From Sale of Investments | 15 | -474 | 21 | -25 | 26 |
Other Operating Activities | -569 | -444 | -2,227 | -1,428 | -791 |
Change in Accounts Receivable | 1,378 | -959 | 602 | 1,058 | -1,203 |
Change in Inventory | -401 | -110 | -463 | -516 | -73 |
Change in Accounts Payable | -603 | 28 | -130 | -778 | -615 |
Change in Other Net Operating Assets | -880 | 35 | 419 | 351 | 197 |
Operating Cash Flow | 2,791 | 1,328 | -87 | 2,226 | 2,407 |
Operating Cash Flow Growth | 110.17% | - | - | -7.52% | -37.93% |
Capital Expenditures | -845 | -1,669 | -1,422 | -1,185 | -1,659 |
Sale of Property, Plant & Equipment | 449 | 629 | 10 | 795 | 1,383 |
Cash Acquisitions | - | - | - | -493 | -172 |
Sale (Purchase) of Intangibles | -27 | -110 | -118 | -47 | -53 |
Investment in Securities | -37 | 42 | 26 | 568 | -5 |
Other Investing Activities | 44 | -13 | 143 | 79 | -44 |
Investing Cash Flow | -396 | -1,129 | -1,333 | -283 | -518 |
Short-Term Debt Issued | - | - | 569 | - | - |
Long-Term Debt Issued | 4,700 | 4,890 | 7,600 | 4,700 | 3,525 |
Total Debt Issued | 4,700 | 4,890 | 8,169 | 4,700 | 3,525 |
Short-Term Debt Repaid | -623 | -509 | - | -44 | -1,191 |
Long-Term Debt Repaid | -5,420 | -5,143 | -5,993 | -4,129 | -3,956 |
Total Debt Repaid | -6,043 | -5,652 | -5,993 | -4,173 | -5,147 |
Net Debt Issued (Repaid) | -1,343 | -762 | 2,176 | 527 | -1,622 |
Repurchase of Common Stock | - | - | - | -137 | - |
Common Dividends Paid | -602 | -601 | -329 | -566 | -565 |
Other Financing Activities | -26 | -56 | -773 | -123 | -82 |
Financing Cash Flow | -1,971 | -1,419 | 1,074 | -299 | -2,269 |
Foreign Exchange Rate Adjustments | 21 | 36 | -1 | 7 | - |
Miscellaneous Cash Flow Adjustments | -1 | 1 | 141 | -1 | - |
Net Cash Flow | 444 | -1,183 | -206 | 1,650 | -380 |
Free Cash Flow | 1,946 | -341 | -1,509 | 1,041 | 748 |
Free Cash Flow Growth | - | - | - | 39.17% | -5.79% |
Free Cash Flow Margin | 3.10% | -0.56% | -2.45% | 1.65% | 1.18% |
Free Cash Flow Per Share | 70.87 | -12.43 | -55.08 | 40.13 | 29.00 |
Cash Interest Paid | 92 | 82 | 67 | 64 | 77 |
Cash Income Tax Paid | 574 | 443 | 580 | 1,428 | 790 |
Levered Free Cash Flow | 1,711 | -662.13 | -161.13 | 1,086 | 429.25 |
Unlevered Free Cash Flow | 1,770 | -609 | -117.38 | 1,128 | 476.75 |
Change in Working Capital | -506 | -1,006 | 428 | 115 | -1,694 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.