Mynet Inc. (TYO:3928)
Japan
· Delayed Price · Currency is JPY 299.00
+4.00 (1.36%)
Mar 10, 2026, 3:14 PM JST
Mynet 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 | 308 | 288 | 36 | -1,519 | 471 | Upgrade
|
| Depreciation & Amortization | 39 | 61 | 166 | 345 | 207 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 59 | 170 | 1,098 | 80 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 31 | -151 | - | 4 | Upgrade
|
| Other Operating Activities | -40 | -40 | 21 | 15 | -72 | Upgrade
|
| Change in Accounts Receivable | 310 | -129 | -426 | -124 | 122 | Upgrade
|
| Change in Accounts Payable | -58 | -38 | 41 | 51 | -206 | Upgrade
|
| Change in Other Net Operating Assets | 244 | 97 | 392 | -14 | -79 | Upgrade
|
| Operating Cash Flow | 803 | 329 | 249 | -148 | 527 | Upgrade
|
| Operating Cash Flow Growth | 144.07% | 32.13% | - | - | -71.48% | Upgrade
|
| Capital Expenditures | - | -4 | - | -34 | -17 | Upgrade
|
| Cash Acquisitions | - | - | -89 | - | 143 | Upgrade
|
| Divestitures | - | - | -108 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -326 | -198 | -53 | -94 | -11 | Upgrade
|
| Investment in Securities | - | -43 | 11 | -24 | -28 | Upgrade
|
| Other Investing Activities | - | 55 | -8 | -1,208 | -101 | Upgrade
|
| Investing Cash Flow | -326 | -190 | -247 | -1,360 | -14 | Upgrade
|
| Short-Term Debt Issued | 33 | - | 235 | - | - | Upgrade
|
| Long-Term Debt Issued | 680 | 2,000 | - | 750 | 1,000 | Upgrade
|
| Total Debt Issued | 713 | 2,000 | 235 | 750 | 1,000 | Upgrade
|
| Short-Term Debt Repaid | - | -235 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -957 | -1,045 | -650 | -577 | -790 | Upgrade
|
| Total Debt Repaid | -957 | -1,280 | -650 | -577 | -790 | Upgrade
|
| Net Debt Issued (Repaid) | -244 | 720 | -415 | 173 | 210 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -99 | - | Upgrade
|
| Common Dividends Paid | - | - | - | -101 | - | Upgrade
|
| Other Financing Activities | -248 | -1 | 1 | 1 | - | Upgrade
|
| Financing Cash Flow | -492 | 719 | -414 | -26 | 210 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | - | - | -1 | - | Upgrade
|
| Net Cash Flow | -16 | 858 | -412 | -1,535 | 723 | Upgrade
|
| Free Cash Flow | 803 | 325 | 249 | -182 | 510 | Upgrade
|
| Free Cash Flow Growth | 147.08% | 30.52% | - | - | -72.40% | Upgrade
|
| Free Cash Flow Margin | 10.74% | 3.67% | 2.86% | -1.73% | 4.83% | Upgrade
|
| Free Cash Flow Per Share | 94.32 | 38.50 | 29.55 | -21.32 | 58.83 | Upgrade
|
| Cash Interest Paid | 37 | 18 | 16 | 14 | 8 | Upgrade
|
| Cash Income Tax Paid | 41 | 43 | -19 | -8 | 79 | Upgrade
|
| Levered Free Cash Flow | 391.88 | -138.25 | 334.88 | -159.25 | 442.5 | Upgrade
|
| Unlevered Free Cash Flow | 414.38 | -118.88 | 344.25 | -143 | 456.25 | Upgrade
|
| Change in Working Capital | 496 | -70 | 7 | -87 | -163 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.