M&A Capital Partners Co.,Ltd. (TYO:6080)
Japan
· Delayed Price · Currency is JPY 3,455.00
+85.00 (2.52%)
Mar 10, 2026, 2:02 PM JST
M&A Capital Partners Cash Flow Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | 2020 - 2016 |
| Net Income | - | 7,202 | 6,469 | 7,470 | 9,766 | 6,588 | Upgrade
|
| Depreciation & Amortization | - | 1,486 | 599 | 541 | 371 | 327 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 823 | - | 4 | 8 | 2 | Upgrade
|
| Other Operating Activities | - | -1,788 | -3,344 | -3,947 | -2,697 | -1,662 | Upgrade
|
| Change in Accounts Receivable | - | 1,004 | -944 | 582 | -563 | -47 | Upgrade
|
| Change in Accounts Payable | - | -3 | 720 | -341 | 655 | 313 | Upgrade
|
| Change in Other Net Operating Assets | - | 807 | 344 | 432 | 965 | 493 | Upgrade
|
| Operating Cash Flow | - | 9,531 | 3,844 | 4,741 | 8,505 | 6,014 | Upgrade
|
| Operating Cash Flow Growth | - | 147.94% | -18.92% | -44.26% | 41.42% | 72.77% | Upgrade
|
| Capital Expenditures | - | -51 | -64 | -1,218 | -45 | -44 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 2 | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | -9 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -32 | -27 | -59 | -39 | -24 | Upgrade
|
| Investment in Securities | - | -26,000 | -2,585 | - | - | - | Upgrade
|
| Other Investing Activities | - | -19 | -4 | -48 | 2 | -845 | Upgrade
|
| Investing Cash Flow | - | -26,102 | -2,680 | -1,323 | -91 | -913 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -30 | - | Upgrade
|
| Total Debt Repaid | - | - | - | - | -30 | - | Upgrade
|
| Net Debt Issued (Repaid) | - | - | - | - | -30 | - | Upgrade
|
| Issuance of Common Stock | - | 131 | - | 168 | 17 | 798 | Upgrade
|
| Common Dividends Paid | - | -1,270 | -1,269 | - | - | - | Upgrade
|
| Other Financing Activities | - | -1,192 | -1 | - | 1 | - | Upgrade
|
| Financing Cash Flow | - | -2,331 | -1,270 | 168 | -12 | 798 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | -1 | - | 6 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | -1 | - | -2 | - | Upgrade
|
| Net Cash Flow | - | -18,903 | -108 | 3,586 | 8,406 | 5,899 | Upgrade
|
| Free Cash Flow | - | 9,480 | 3,780 | 3,523 | 8,460 | 5,970 | Upgrade
|
| Free Cash Flow Growth | - | 150.79% | 7.29% | -58.36% | 41.71% | 74.66% | Upgrade
|
| Free Cash Flow Margin | - | 42.23% | 19.72% | 16.90% | 40.86% | 39.38% | Upgrade
|
| Free Cash Flow Per Share | - | 293.83 | 117.38 | 108.71 | 260.14 | 183.11 | Upgrade
|
| Cash Interest Paid | - | 17 | - | - | - | - | Upgrade
|
| Cash Income Tax Paid | - | 1,740 | 3,343 | 3,948 | 2,700 | 1,664 | Upgrade
|
| Levered Free Cash Flow | - | 8,465 | 3,840 | 3,256 | 7,500 | 5,711 | Upgrade
|
| Unlevered Free Cash Flow | - | 8,478 | 3,840 | 3,256 | 7,500 | 5,711 | Upgrade
|
| Change in Working Capital | - | 1,808 | 120 | 673 | 1,057 | 759 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.