m-up holdings, Inc. (TYO:3661)
Japan
· Delayed Price · Currency is JPY 1,777.00
+16.00 (0.91%)
At close: Dec 5, 2025
m-up holdings 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Net Income | 4,297 | 3,238 | 2,798 | 2,068 | 1,711 | 1,120 | Upgrade
|
| Depreciation & Amortization | 230 | 366 | 514 | 494 | 374 | 362 | Upgrade
|
| Loss (Gain) From Sale of Assets | 217 | 224 | 68 | - | 6 | 48 | Upgrade
|
| Loss (Gain) From Sale of Investments | 409 | 648 | -4 | 23 | -13 | -21 | Upgrade
|
| Other Operating Activities | -1,651 | -1,359 | -974 | -563 | -954 | -561 | Upgrade
|
| Change in Accounts Receivable | -1,190 | 298 | -694 | 83 | -518 | 132 | Upgrade
|
| Change in Inventory | - | - | -14 | -8 | 17 | -14 | Upgrade
|
| Change in Accounts Payable | 984 | 1,382 | 1,493 | 159 | 1,108 | 111 | Upgrade
|
| Change in Other Net Operating Assets | 1,065 | 685 | -195 | -799 | 838 | 798 | Upgrade
|
| Operating Cash Flow | 4,361 | 5,482 | 2,992 | 1,457 | 2,569 | 1,975 | Upgrade
|
| Operating Cash Flow Growth | -8.15% | 83.22% | 105.35% | -43.29% | 30.08% | 1442.97% | Upgrade
|
| Capital Expenditures | -366 | -368 | -171 | -5 | -409 | -51 | Upgrade
|
| Sale of Property, Plant & Equipment | 210 | 224 | 1 | - | 14 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -151 | -114 | -9 | -635 | -148 | -52 | Upgrade
|
| Investment in Securities | -1,519 | -934 | -312 | -533 | 237 | -1,567 | Upgrade
|
| Other Investing Activities | 16 | 28 | -125 | - | -3 | 11 | Upgrade
|
| Investing Cash Flow | -1,801 | -1,151 | -604 | -1,069 | -459 | -1,656 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 9 | 1 | Upgrade
|
| Repurchase of Common Stock | -599 | -351 | -239 | - | - | -204 | Upgrade
|
| Common Dividends Paid | -641 | -485 | -360 | -252 | -207 | -200 | Upgrade
|
| Other Financing Activities | 100 | 53 | 13 | 103 | 7 | - | Upgrade
|
| Financing Cash Flow | -1,140 | -783 | -586 | -149 | -191 | -403 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | -1 | 3 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | -1 | -1 | -2 | -1 | - | Upgrade
|
| Net Cash Flow | 1,421 | 3,547 | 1,801 | 236 | 1,921 | -84 | Upgrade
|
| Free Cash Flow | 3,995 | 5,114 | 2,821 | 1,452 | 2,160 | 1,924 | Upgrade
|
| Free Cash Flow Growth | -14.10% | 81.28% | 94.28% | -32.78% | 12.27% | - | Upgrade
|
| Free Cash Flow Margin | 13.96% | 19.84% | 15.19% | 9.11% | 15.91% | 15.61% | Upgrade
|
| Free Cash Flow Per Share | 112.21 | 143.11 | 78.18 | 40.16 | 59.76 | 52.82 | Upgrade
|
| Cash Income Tax Paid | 1,668 | 1,369 | 976 | 566 | 956 | 562 | Upgrade
|
| Levered Free Cash Flow | 3,424 | 4,608 | 3,079 | 972.88 | 1,836 | 2,682 | Upgrade
|
| Unlevered Free Cash Flow | 3,424 | 4,608 | 3,079 | 972.88 | 1,836 | 2,682 | Upgrade
|
| Change in Working Capital | 859 | 2,365 | 590 | -565 | 1,445 | 1,027 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.