Fujimak Corporation (TYO:5965)
Japan
· Delayed Price · Currency is JPY 1,109.00
+15.00 (1.37%)
Mar 10, 2026, 3:30 PM JST
Fujimak 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 | 3,217 | 3,406 | 2,389 | 1,511 | 1,083 | Upgrade
|
| Depreciation & Amortization | 940 | 994 | 776 | 715 | 762 | Upgrade
|
| Loss (Gain) From Sale of Assets | -6 | 18 | 7 | 20 | 164 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -17 | - | 22 | 3 | Upgrade
|
| Other Operating Activities | -1,156 | -883 | -515 | -608 | 283 | Upgrade
|
| Change in Accounts Receivable | -445 | -913 | -103 | -687 | -349 | Upgrade
|
| Change in Inventory | -848 | 380 | -1,648 | -1,208 | 55 | Upgrade
|
| Change in Accounts Payable | -701 | -152 | 1,957 | 590 | 720 | Upgrade
|
| Change in Other Net Operating Assets | -57 | 308 | -10 | -65 | -123 | Upgrade
|
| Operating Cash Flow | 944 | 3,141 | 2,853 | 290 | 2,598 | Upgrade
|
| Operating Cash Flow Growth | -69.95% | 10.10% | 883.79% | -88.84% | 72.43% | Upgrade
|
| Capital Expenditures | -1,784 | -2,059 | -1,442 | -602 | -352 | Upgrade
|
| Cash Acquisitions | - | -108 | -1,177 | -67 | -1,136 | Upgrade
|
| Sale (Purchase) of Intangibles | -16 | -47 | -35 | -49 | -59 | Upgrade
|
| Investment in Securities | -80 | 211 | -500 | 350 | -92 | Upgrade
|
| Other Investing Activities | -133 | -693 | -85 | -78 | -291 | Upgrade
|
| Investing Cash Flow | -2,027 | -2,696 | -3,391 | -446 | -1,927 | Upgrade
|
| Long-Term Debt Issued | 900 | 1,800 | 1,700 | 500 | 602 | Upgrade
|
| Total Debt Issued | 900 | 1,800 | 1,700 | 500 | 602 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -70 | Upgrade
|
| Long-Term Debt Repaid | -1,193 | -1,208 | -942 | -683 | -715 | Upgrade
|
| Total Debt Repaid | -1,193 | -1,208 | -942 | -683 | -785 | Upgrade
|
| Net Debt Issued (Repaid) | -293 | 592 | 758 | -183 | -183 | Upgrade
|
| Common Dividends Paid | -589 | -511 | -288 | -262 | -262 | Upgrade
|
| Other Financing Activities | -24 | -11 | -6 | -5 | - | Upgrade
|
| Financing Cash Flow | -906 | 70 | 464 | -450 | -445 | Upgrade
|
| Foreign Exchange Rate Adjustments | 55 | 133 | 142 | 45 | 33 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 286 | 1 | - | 5 | Upgrade
|
| Net Cash Flow | -1,934 | 934 | 69 | -561 | 264 | Upgrade
|
| Free Cash Flow | -840 | 1,082 | 1,411 | -312 | 2,246 | Upgrade
|
| Free Cash Flow Growth | - | -23.32% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -1.77% | 2.37% | 3.67% | -0.96% | 7.64% | Upgrade
|
| Free Cash Flow Per Share | -64.09 | 82.56 | 107.66 | -23.80 | 171.37 | Upgrade
|
| Cash Interest Paid | 49 | 46 | 26 | 25 | 28 | Upgrade
|
| Cash Income Tax Paid | 1,137 | 875 | 525 | 658 | -111 | Upgrade
|
| Levered Free Cash Flow | -1,132 | 279 | 1,064 | -762.25 | 2,140 | Upgrade
|
| Unlevered Free Cash Flow | -1,102 | 305.88 | 1,081 | -746.63 | 2,157 | Upgrade
|
| Change in Working Capital | -2,051 | -377 | 196 | -1,370 | 303 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.