eSOL Co.,Ltd. (TYO:4420)
Japan
· Delayed Price · Currency is JPY 557.00
+17.00 (3.15%)
Mar 10, 2026, 1:12 PM JST
eSOL 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 | 869 | 1,155 | 32 | -250 | 315 | Upgrade
|
| Depreciation & Amortization | 103 | 93 | 102 | 80 | 72 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1 | 4 | - | - | 14 | Upgrade
|
| Loss (Gain) From Sale of Investments | -6 | 3 | 29 | - | -1 | Upgrade
|
| Other Operating Activities | -152 | -26 | 55 | 128 | -56 | Upgrade
|
| Change in Accounts Receivable | -589 | -127 | -459 | 156 | -332 | Upgrade
|
| Change in Inventory | 42 | 45 | -31 | -29 | 36 | Upgrade
|
| Change in Accounts Payable | -12 | 100 | 17 | -48 | 143 | Upgrade
|
| Change in Other Net Operating Assets | -27 | -147 | 115 | 124 | -390 | Upgrade
|
| Operating Cash Flow | 229 | 1,100 | -140 | 161 | -199 | Upgrade
|
| Operating Cash Flow Growth | -79.18% | - | - | - | - | Upgrade
|
| Capital Expenditures | -41 | -39 | -17 | -61 | -74 | Upgrade
|
| Cash Acquisitions | -86 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -7 | -20 | -3 | -24 | -56 | Upgrade
|
| Investment in Securities | 102 | 19 | -200 | - | - | Upgrade
|
| Other Investing Activities | -87 | 11 | -12 | -4 | -7 | Upgrade
|
| Investing Cash Flow | -108 | -29 | -232 | -89 | -137 | Upgrade
|
| Long-Term Debt Repaid | -7 | - | - | - | - | Upgrade
|
| Total Debt Repaid | -7 | - | - | - | - | Upgrade
|
| Net Debt Issued (Repaid) | -7 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | -1,177 | - | - | - | Upgrade
|
| Common Dividends Paid | -104 | -109 | -112 | -111 | -111 | Upgrade
|
| Other Financing Activities | - | -1 | - | - | - | Upgrade
|
| Financing Cash Flow | -111 | -1,287 | -112 | -111 | -111 | Upgrade
|
| Foreign Exchange Rate Adjustments | 7 | 2 | 6 | 4 | 2 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | 2 | -1 | - | - | Upgrade
|
| Net Cash Flow | 16 | -212 | -479 | -35 | -445 | Upgrade
|
| Free Cash Flow | 188 | 1,061 | -157 | 100 | -273 | Upgrade
|
| Free Cash Flow Growth | -82.28% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 1.55% | 8.91% | -1.63% | 1.13% | -3.06% | Upgrade
|
| Free Cash Flow Per Share | 9.80 | 54.39 | -7.70 | 4.91 | -13.41 | Upgrade
|
| Cash Income Tax Paid | 201 | 32 | 51 | -34 | 280 | Upgrade
|
| Levered Free Cash Flow | 70.38 | 873.25 | -219.25 | 29.75 | -580 | Upgrade
|
| Unlevered Free Cash Flow | 70.38 | 873.25 | -219.25 | 29.75 | -580 | Upgrade
|
| Change in Working Capital | -586 | -129 | -358 | 203 | -543 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.