Maruyama Mfg. Co., Inc. (TYO:6316)
Japan
· Delayed Price · Currency is JPY 2,346.00
+34.00 (1.47%)
Mar 10, 2026, 12:42 PM JST
Maruyama Mfg. Co. 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 | - | 1,171 | 1,106 | 1,764 | 1,580 | 1,222 | Upgrade
|
| Depreciation & Amortization | - | 1,199 | 1,109 | 1,031 | 1,045 | 1,025 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 1 | 4 | 5 | 143 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | - | 101 | Upgrade
|
| Other Operating Activities | - | -257 | -154 | -391 | -443 | -347 | Upgrade
|
| Change in Accounts Receivable | - | -356 | 196 | -697 | 516 | 780 | Upgrade
|
| Change in Inventory | - | 381 | -406 | 58 | -424 | -698 | Upgrade
|
| Change in Accounts Payable | - | 256 | -1,259 | -1,206 | -73 | 208 | Upgrade
|
| Change in Other Net Operating Assets | - | -524 | -382 | -848 | 74 | -364 | Upgrade
|
| Operating Cash Flow | - | 1,871 | 214 | -284 | 2,418 | 1,927 | Upgrade
|
| Operating Cash Flow Growth | - | 774.30% | - | - | 25.48% | -58.13% | Upgrade
|
| Capital Expenditures | - | -1,834 | -1,565 | -1,826 | -822 | -1,039 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 4 | 13 | -76 | 46 | Upgrade
|
| Cash Acquisitions | - | -33 | - | -247 | 37 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -44 | - | -57 | -5 | -23 | Upgrade
|
| Investment in Securities | - | -36 | 73 | 20 | 158 | -35 | Upgrade
|
| Other Investing Activities | - | -27 | 34 | 79 | -78 | -10 | Upgrade
|
| Investing Cash Flow | - | -1,974 | -1,454 | -2,018 | -786 | -1,061 | Upgrade
|
| Short-Term Debt Issued | - | - | 1,502 | 1,703 | 2,440 | - | Upgrade
|
| Long-Term Debt Issued | - | 788 | 818 | 570 | 54 | - | Upgrade
|
| Total Debt Issued | - | 788 | 2,320 | 2,273 | 2,494 | - | Upgrade
|
| Short-Term Debt Repaid | - | -655 | - | - | - | -165 | Upgrade
|
| Long-Term Debt Repaid | - | -276 | -45 | -120 | -3,205 | -336 | Upgrade
|
| Total Debt Repaid | - | -931 | -45 | -120 | -3,205 | -501 | Upgrade
|
| Net Debt Issued (Repaid) | - | -143 | 2,275 | 2,153 | -711 | -501 | Upgrade
|
| Issuance of Common Stock | - | 19 | 4 | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | -383 | -434 | -273 | -188 | -317 | Upgrade
|
| Common Dividends Paid | - | -309 | -323 | -243 | -195 | -165 | Upgrade
|
| Other Financing Activities | - | -20 | -18 | -18 | -20 | -15 | Upgrade
|
| Financing Cash Flow | - | -836 | 1,504 | 1,619 | -1,114 | -998 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -1 | -6 | 29 | 127 | 21 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 169 | - | - | - | Upgrade
|
| Net Cash Flow | - | -940 | 427 | -654 | 645 | -111 | Upgrade
|
| Free Cash Flow | - | 37 | -1,351 | -2,110 | 1,596 | 888 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | 79.73% | -76.44% | Upgrade
|
| Free Cash Flow Margin | - | 0.09% | -3.38% | -5.09% | 4.03% | 2.37% | Upgrade
|
| Free Cash Flow Per Share | - | 9.18 | -319.70 | -479.18 | 353.49 | 189.95 | Upgrade
|
| Cash Interest Paid | - | 98 | 55 | 32 | 37 | 44 | Upgrade
|
| Cash Income Tax Paid | - | 258 | 151 | 391 | 444 | 347 | Upgrade
|
| Levered Free Cash Flow | - | -944.63 | -727.38 | -1,264 | 1,060 | 911 | Upgrade
|
| Unlevered Free Cash Flow | - | -884 | -693 | -1,246 | 1,082 | 938.5 | Upgrade
|
| Change in Working Capital | - | -243 | -1,851 | -2,693 | 93 | -74 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.