Ushio Inc. (TYO:6925)
Japan
· Delayed Price · Currency is JPY 2,901.00
+152.00 (5.53%)
Mar 10, 2026, 10:45 AM JST
Ushio 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 | - | 14,006 | 15,681 | 20,220 | 12,606 | -687 | Upgrade
|
| Depreciation & Amortization | - | 7,991 | 8,440 | 7,784 | 7,102 | 7,347 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 1,294 | 7,480 | 463 | -1,044 | 94 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | -170 | 1,496 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -8,556 | -6,953 | -537 | -208 | -687 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | 164 | 115 | 86 | 80 | Upgrade
|
| Other Operating Activities | - | -7,199 | -6,132 | -7,635 | 2,015 | -719 | Upgrade
|
| Change in Accounts Receivable | - | -1,036 | 1,340 | -2,696 | 474 | 6,880 | Upgrade
|
| Change in Inventory | - | 14,558 | -3,000 | -16,549 | -4,329 | -472 | Upgrade
|
| Change in Accounts Payable | - | -6,306 | -5,698 | 4,356 | 4,142 | -2,446 | Upgrade
|
| Change in Unearned Revenue | - | - | - | - | 673 | - | Upgrade
|
| Change in Other Net Operating Assets | - | 5,672 | -2,356 | -4,650 | 281 | 3,631 | Upgrade
|
| Operating Cash Flow | - | 20,424 | 8,966 | 871 | 21,628 | 14,517 | Upgrade
|
| Operating Cash Flow Growth | - | 127.79% | 929.39% | -95.97% | 48.98% | 1131.30% | Upgrade
|
| Capital Expenditures | - | -13,641 | -7,936 | -7,767 | -5,958 | -6,304 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 530 | 239 | 423 | 1,545 | 94 | Upgrade
|
| Cash Acquisitions | - | - | -526 | - | -52 | - | Upgrade
|
| Divestitures | - | - | - | -47 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -1,938 | -2,070 | -348 | -235 | -483 | Upgrade
|
| Investment in Securities | - | 17,885 | 16,867 | 6,421 | -1,486 | 3,239 | Upgrade
|
| Other Investing Activities | - | -165 | -1,144 | 151 | 19 | 33 | Upgrade
|
| Investing Cash Flow | - | 2,719 | 5,394 | -1,175 | -5,519 | -3,418 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 1,591 | - | 2,646 | Upgrade
|
| Long-Term Debt Issued | - | 10,000 | 25,000 | 1,410 | - | 5,778 | Upgrade
|
| Total Debt Issued | - | 10,000 | 25,000 | 3,001 | - | 8,424 | Upgrade
|
| Short-Term Debt Repaid | - | -770 | -1,910 | - | -3,960 | - | Upgrade
|
| Long-Term Debt Repaid | - | - | - | -18,770 | -3,520 | -6,564 | Upgrade
|
| Total Debt Repaid | - | -770 | -1,910 | -18,770 | -7,480 | -6,564 | Upgrade
|
| Net Debt Issued (Repaid) | - | 9,230 | 23,090 | -15,769 | -7,480 | 1,860 | Upgrade
|
| Repurchase of Common Stock | - | -29,082 | -30,654 | -5,004 | -5 | -3 | Upgrade
|
| Common Dividends Paid | - | -5,141 | -5,891 | -6,037 | -3,139 | -3,141 | Upgrade
|
| Other Financing Activities | - | - | -34 | -1 | -1 | 500 | Upgrade
|
| Financing Cash Flow | - | -24,993 | -13,489 | -26,811 | -10,625 | -784 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -653 | 4,110 | 3,011 | 5,717 | 1,575 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 1 | 1 | 1 | - | -518 | Upgrade
|
| Net Cash Flow | - | -2,502 | 4,982 | -24,103 | 11,201 | 11,372 | Upgrade
|
| Free Cash Flow | - | 6,783 | 1,030 | -6,896 | 15,670 | 8,213 | Upgrade
|
| Free Cash Flow Growth | - | 558.54% | - | - | 90.80% | - | Upgrade
|
| Free Cash Flow Margin | - | 3.82% | 0.57% | -3.94% | 10.53% | 6.93% | Upgrade
|
| Free Cash Flow Per Share | - | 70.12 | 9.29 | -58.24 | 129.95 | 68.13 | Upgrade
|
| Cash Interest Paid | - | 343 | 259 | 210 | 333 | 437 | Upgrade
|
| Cash Income Tax Paid | - | 7,048 | 5,904 | 7,346 | 1,479 | 1,584 | Upgrade
|
| Levered Free Cash Flow | - | 7,999 | -5,503 | -10,291 | 16,025 | 7,026 | Upgrade
|
| Unlevered Free Cash Flow | - | 8,198 | -5,312 | -10,155 | 16,230 | 7,302 | Upgrade
|
| Change in Working Capital | - | 12,888 | -9,714 | -19,539 | 1,241 | 7,593 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.