EPCO Co.,Ltd. (TYO:2311)
Japan
· Delayed Price · Currency is JPY 803.00
+16.00 (2.03%)
Mar 10, 2026, 3:30 PM JST
EPCO Co.,Ltd. Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 558 | 440 | 776 | 471 | 990 | Upgrade
|
| Depreciation & Amortization | 115 | 124 | 142 | 144 | 151 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2 | 1 | - | - | 2 | Upgrade
|
| Loss (Gain) From Sale of Investments | -75 | - | -351 | -254 | -622 | Upgrade
|
| Loss (Gain) on Equity Investments | -62 | -87 | -257 | -97 | 72 | Upgrade
|
| Other Operating Activities | -52 | -173 | 66 | -402 | -273 | Upgrade
|
| Change in Accounts Receivable | -66 | 8 | -31 | 10 | -26 | Upgrade
|
| Change in Inventory | 20 | 58 | -65 | -34 | -6 | Upgrade
|
| Change in Accounts Payable | -10 | -16 | 52 | 51 | 27 | Upgrade
|
| Change in Other Net Operating Assets | -56 | -34 | 133 | -56 | -85 | Upgrade
|
| Operating Cash Flow | 370 | 321 | 465 | -167 | 230 | Upgrade
|
| Operating Cash Flow Growth | 15.27% | -30.97% | - | - | -55.17% | Upgrade
|
| Capital Expenditures | -71 | -65 | -28 | -218 | -25 | Upgrade
|
| Cash Acquisitions | - | - | - | -196 | - | Upgrade
|
| Divestitures | 211 | - | 18 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -12 | -8 | - | -15 | -12 | Upgrade
|
| Investment in Securities | 74 | -473 | 689 | 283 | 526 | Upgrade
|
| Other Investing Activities | -31 | -6 | - | -4 | -6 | Upgrade
|
| Investing Cash Flow | 571 | -395 | 303 | -330 | 483 | Upgrade
|
| Short-Term Debt Issued | - | 500 | - | - | - | Upgrade
|
| Total Debt Issued | - | 500 | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -39 | - | - | Upgrade
|
| Total Debt Repaid | - | - | -39 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | - | 500 | -39 | - | - | Upgrade
|
| Common Dividends Paid | -286 | -286 | -285 | -298 | -267 | Upgrade
|
| Other Financing Activities | - | -1 | -1 | - | - | Upgrade
|
| Financing Cash Flow | -286 | 213 | -325 | -298 | -267 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3 | 56 | 33 | 27 | 27 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 2 | 1 | -1 | - | Upgrade
|
| Net Cash Flow | 652 | 197 | 477 | -769 | 473 | Upgrade
|
| Free Cash Flow | 299 | 256 | 437 | -385 | 205 | Upgrade
|
| Free Cash Flow Growth | 16.80% | -41.42% | - | - | -50.60% | Upgrade
|
| Free Cash Flow Margin | 4.78% | 4.57% | 8.64% | -7.99% | 4.37% | Upgrade
|
| Free Cash Flow Per Share | 33.41 | 28.63 | 48.92 | -43.16 | 23.00 | Upgrade
|
| Cash Interest Paid | 4 | 2 | 1 | - | - | Upgrade
|
| Cash Income Tax Paid | 75 | 180 | -51 | 407 | 275 | Upgrade
|
| Levered Free Cash Flow | 235.13 | 213.13 | 456.63 | -378.75 | 375.75 | Upgrade
|
| Unlevered Free Cash Flow | 237.63 | 214.38 | 457.25 | -378.75 | 375.75 | Upgrade
|
| Change in Working Capital | -112 | 16 | 89 | -29 | -90 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.