Namura Shipbuilding Co., Ltd. (TYO:7014)
Japan
· Delayed Price · Currency is JPY 4,795.00
+145.00 (3.12%)
Mar 10, 2026, 9:15 AM JST
Namura Shipbuilding 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 | - | 29,590 | 20,056 | 11,332 | -8,156 | -18,921 | Upgrade
|
| Depreciation & Amortization | - | 3,447 | 3,588 | 3,572 | 3,949 | 4,170 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 71 | 116 | 79 | -891 | 8,388 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -87 | -51 | 26 | -73 | 45 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -39 | -24 | -904 | -90 | -12 | Upgrade
|
| Other Operating Activities | - | -3,832 | -631 | 142 | 214 | -251 | Upgrade
|
| Change in Accounts Receivable | - | 5,728 | -12,637 | -8,480 | 13,074 | -6,159 | Upgrade
|
| Change in Inventory | - | -238 | -46 | 12,475 | -11,292 | -2,032 | Upgrade
|
| Change in Accounts Payable | - | -4,020 | 5,088 | 763 | -3,491 | -7,281 | Upgrade
|
| Change in Other Net Operating Assets | - | 7,107 | 11,946 | -10,006 | 21,852 | -4,583 | Upgrade
|
| Operating Cash Flow | - | 37,727 | 27,405 | 8,999 | 15,096 | -26,636 | Upgrade
|
| Operating Cash Flow Growth | - | 37.66% | 204.53% | -40.39% | - | - | Upgrade
|
| Capital Expenditures | - | -5,302 | -1,800 | -1,896 | -1,443 | -3,779 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 145 | 90 | 48 | 1,245 | 172 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -462 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -239 | -133 | -181 | -90 | -142 | Upgrade
|
| Investment in Securities | - | 133 | -20 | 101 | 117 | 233 | Upgrade
|
| Other Investing Activities | - | 6 | -54 | 48 | -17 | -4 | Upgrade
|
| Investing Cash Flow | - | -5,258 | -1,919 | -1,262 | -715 | -4,065 | Upgrade
|
| Short-Term Debt Issued | - | 4,368 | 9,575 | 4,875 | 6,823 | 7,200 | Upgrade
|
| Long-Term Debt Issued | - | 7,070 | 3,767 | 5,073 | 1,295 | 2,662 | Upgrade
|
| Total Debt Issued | - | 11,438 | 13,342 | 9,948 | 8,118 | 9,862 | Upgrade
|
| Short-Term Debt Repaid | - | -4,268 | -9,575 | -9,348 | -2,400 | -7,200 | Upgrade
|
| Long-Term Debt Repaid | - | -2,203 | -2,297 | -3,805 | -7,977 | -2,214 | Upgrade
|
| Total Debt Repaid | - | -6,471 | -11,872 | -13,153 | -10,377 | -9,414 | Upgrade
|
| Net Debt Issued (Repaid) | - | 4,967 | 1,470 | -3,205 | -2,259 | 448 | Upgrade
|
| Common Dividends Paid | - | -2,428 | -693 | - | - | -207 | Upgrade
|
| Other Financing Activities | - | -252 | -206 | -179 | -241 | -365 | Upgrade
|
| Financing Cash Flow | - | 2,287 | 571 | -3,384 | -2,500 | -124 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -2 | -127 | -173 | -112 | 76 | Upgrade
|
| Net Cash Flow | - | 34,754 | 25,930 | 4,180 | 11,769 | -30,749 | Upgrade
|
| Free Cash Flow | - | 32,425 | 25,605 | 7,103 | 13,653 | -30,415 | Upgrade
|
| Free Cash Flow Growth | - | 26.63% | 260.48% | -47.98% | - | - | Upgrade
|
| Free Cash Flow Margin | - | 20.36% | 18.97% | 5.73% | 16.37% | -30.91% | Upgrade
|
| Free Cash Flow Per Share | - | 463.71 | 366.39 | 101.80 | 197.66 | -440.31 | Upgrade
|
| Cash Interest Paid | - | 205 | 239 | 254 | 225 | 258 | Upgrade
|
| Cash Income Tax Paid | - | 3,823 | 642 | 454 | 191 | 300 | Upgrade
|
| Levered Free Cash Flow | - | 24,904 | 18,417 | 1,109 | 14,481 | -28,083 | Upgrade
|
| Unlevered Free Cash Flow | - | 25,026 | 18,572 | 1,274 | 14,629 | -27,918 | Upgrade
|
| Change in Working Capital | - | 8,577 | 4,351 | -5,248 | 20,143 | -20,055 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.