Moriroku Company, Ltd. (TYO:4249)
Japan
· Delayed Price · Currency is JPY 2,479.00
+51.00 (2.10%)
Mar 10, 2026, 10:13 AM JST
Moriroku Company 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 | Dec '25 Dec 31, 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 | - | -6,571 | 4,974 | 3,407 | 7,915 | 2,596 | Upgrade
|
| Depreciation & Amortization | - | 7,899 | 8,699 | 8,320 | 7,916 | 7,085 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 3,814 | 1,503 | 830 | 24 | 2,140 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -2,042 | -221 | -2,501 | -4,864 | -1,102 | Upgrade
|
| Loss (Gain) on Equity Investments | - | 256 | -5 | 15 | 17 | 20 | Upgrade
|
| Other Operating Activities | - | -1,667 | -912 | -3,688 | -2,567 | -3,392 | Upgrade
|
| Change in Accounts Receivable | - | 3,382 | -1,582 | 1,346 | -588 | -827 | Upgrade
|
| Change in Inventory | - | 977 | 13 | 5,502 | -2,847 | -1,692 | Upgrade
|
| Change in Accounts Payable | - | -4,404 | 1,573 | -3,279 | 219 | 1,092 | Upgrade
|
| Change in Other Net Operating Assets | - | 7,704 | 722 | -457 | -1,791 | 3,773 | Upgrade
|
| Operating Cash Flow | - | 9,348 | 14,764 | 9,495 | 3,434 | 9,693 | Upgrade
|
| Operating Cash Flow Growth | - | -36.68% | 55.49% | 176.50% | -64.57% | 60.43% | Upgrade
|
| Capital Expenditures | - | -6,664 | -6,670 | -8,103 | -7,343 | -7,382 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 1,036 | 144 | 262 | 281 | 532 | Upgrade
|
| Divestitures | - | - | - | -108 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -444 | -92 | -69 | -62 | -85 | Upgrade
|
| Investment in Securities | - | 2,229 | -129 | 2,600 | 5,987 | 1,486 | Upgrade
|
| Other Investing Activities | - | 92 | 110 | 107 | -3 | 189 | Upgrade
|
| Investing Cash Flow | - | -3,751 | -6,630 | -5,311 | -1,140 | -5,260 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 2,466 | 4,408 | Upgrade
|
| Long-Term Debt Issued | - | 43 | 3,939 | 948 | 219 | 1,195 | Upgrade
|
| Total Debt Issued | - | 43 | 3,939 | 948 | 2,685 | 5,603 | Upgrade
|
| Short-Term Debt Repaid | - | -1,649 | -6,406 | -1,550 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -2,992 | -1,862 | -1,815 | -1,945 | -2,630 | Upgrade
|
| Total Debt Repaid | - | -4,641 | -8,268 | -3,365 | -1,945 | -2,630 | Upgrade
|
| Net Debt Issued (Repaid) | - | -4,598 | -4,329 | -2,417 | 740 | 2,973 | Upgrade
|
| Issuance of Common Stock | - | 237 | 638 | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | -100 | -1,616 | -997 | -2,019 | - | Upgrade
|
| Common Dividends Paid | - | -1,530 | -1,559 | -1,483 | -1,275 | -1,043 | Upgrade
|
| Other Financing Activities | - | -416 | -355 | -413 | -270 | -297 | Upgrade
|
| Financing Cash Flow | - | -6,407 | -7,221 | -5,310 | -2,824 | 1,633 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 455 | 871 | 425 | 956 | 213 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 1 | 2 | -1 | - | Upgrade
|
| Net Cash Flow | - | -355 | 1,785 | -699 | 425 | 6,279 | Upgrade
|
| Free Cash Flow | - | 2,684 | 8,094 | 1,392 | -3,909 | 2,311 | Upgrade
|
| Free Cash Flow Growth | - | -66.84% | 481.47% | - | - | - | Upgrade
|
| Free Cash Flow Margin | - | 1.84% | 5.56% | 0.98% | -3.03% | 1.49% | Upgrade
|
| Free Cash Flow Per Share | - | 182.86 | 538.20 | 89.28 | -237.64 | 139.47 | Upgrade
|
| Cash Interest Paid | - | 907 | 1,266 | 923 | 381 | 463 | Upgrade
|
| Cash Income Tax Paid | - | 1,635 | 868 | 3,682 | 2,611 | 1,806 | Upgrade
|
| Levered Free Cash Flow | - | 10,425 | 5,474 | 578 | -6,088 | 3,036 | Upgrade
|
| Unlevered Free Cash Flow | - | 10,970 | 6,234 | 1,164 | -5,828 | 3,305 | Upgrade
|
| Change in Working Capital | - | 7,659 | 726 | 3,112 | -5,007 | 2,346 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.