Maeda Kosen Co., Ltd. (FRA:Z7K)
Germany
· Delayed Price · Currency is EUR 10.70
+0.20 (1.90%)
At close: Dec 4, 2025
Maeda Kosen Cash Flow Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Sep '21 Sep 20, 2021 | 2020 - 2016 |
| Net Income | - | 12,917 | 11,207 | 7,648 | 5,582 | 6,387 | Upgrade
|
| Depreciation & Amortization | - | 3,489 | 3,370 | 3,188 | 3,364 | 3,154 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 29 | 1,041 | -280.8 | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | 100 | - | - | Upgrade
|
| Other Operating Activities | - | -2,363 | -3,218 | -707 | -3,265 | -1,729 | Upgrade
|
| Change in Accounts Receivable | - | 1,691 | -643 | -2,286 | 2,795 | -2,122 | Upgrade
|
| Change in Inventory | - | 325 | - | -949 | -4,373 | -580 | Upgrade
|
| Change in Accounts Payable | - | -1,495 | 545 | -3 | -103.2 | 180 | Upgrade
|
| Change in Other Net Operating Assets | - | -1,156 | 734 | 99 | -1,700 | 1,528 | Upgrade
|
| Operating Cash Flow | - | 13,408 | 12,024 | 8,131 | 2,018 | 6,818 | Upgrade
|
| Operating Cash Flow Growth | - | 11.51% | 47.88% | 302.84% | -70.40% | 31.60% | Upgrade
|
| Capital Expenditures | - | -2,149 | -2,789 | -4,231 | -4,326 | -3,013 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 293 | 155 | 49 | -57.6 | -8 | Upgrade
|
| Cash Acquisitions | - | -6,307 | - | - | 283.2 | -691 | Upgrade
|
| Divestitures | - | - | - | - | 114 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | 118 | -134 | -308 | -67.2 | -33 | Upgrade
|
| Investment in Securities | - | -5 | 2,138 | -8 | -1.2 | -425 | Upgrade
|
| Other Investing Activities | - | 221 | 207 | 123 | 114 | -57 | Upgrade
|
| Investing Cash Flow | - | -7,829 | -423 | -4,375 | -3,941 | -4,347 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 1,395 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | 3 | 84 | - | 513 | Upgrade
|
| Total Debt Issued | - | - | 3 | 1,479 | 3,036 | 513 | Upgrade
|
| Short-Term Debt Repaid | - | - | -2,379 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -582 | -1,163 | -339 | - | -169 | Upgrade
|
| Total Debt Repaid | - | -582 | -3,542 | -339 | -243.6 | -169 | Upgrade
|
| Net Debt Issued (Repaid) | - | -582 | -3,539 | 1,140 | 2,792 | 344 | Upgrade
|
| Repurchase of Common Stock | - | -1,909 | - | -3,271 | - | - | Upgrade
|
| Common Dividends Paid | - | -1,563 | -1,032 | -852 | -981.6 | -661 | Upgrade
|
| Other Financing Activities | - | -657 | -625 | 675 | -494.4 | -123 | Upgrade
|
| Financing Cash Flow | - | -4,711 | -5,196 | -2,308 | 1,316 | -440 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -28 | 450 | 320 | 254.4 | 57 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | -1 | -1 | 2.4 | -1 | Upgrade
|
| Net Cash Flow | - | 839 | 6,854 | 1,767 | -349.2 | 2,087 | Upgrade
|
| Free Cash Flow | - | 11,259 | 9,235 | 3,900 | -2,308 | 3,805 | Upgrade
|
| Free Cash Flow Growth | - | 21.92% | 136.79% | - | - | - | Upgrade
|
| Free Cash Flow Margin | - | 17.56% | 16.54% | 7.77% | -5.21% | 8.80% | Upgrade
|
| Free Cash Flow Per Share | - | 165.76 | 135.61 | 56.21 | -32.79 | 54.11 | Upgrade
|
| Cash Interest Paid | - | 92 | 186 | 128 | 93.6 | 76 | Upgrade
|
| Cash Income Tax Paid | - | 2,601 | 3,204 | 893 | 2,975 | 1,573 | Upgrade
|
| Levered Free Cash Flow | - | 6,104 | 8,038 | 2,849 | - | 3,426 | Upgrade
|
| Unlevered Free Cash Flow | - | 6,162 | 8,140 | 2,942 | - | 3,474 | Upgrade
|
| Change in Working Capital | - | -635 | 636 | -3,139 | -3,382 | -994 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.