Birdman Inc. (TYO:7063)
Japan
· Delayed Price · Currency is JPY 123.00
+7.00 (6.03%)
Mar 10, 2026, 3:30 PM JST
Birdman Cash Flow Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2020 | FY 2019 | 2018 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '20 Jun 30, 2020 | Jun '19 Jun 30, 2019 | 2018 - 2017 |
| Net Income | -570 | -713 | -3,026 | 51 | -599 | 163 | Upgrade
|
| Depreciation & Amortization | - | - | 17 | 12 | 27 | 2 | Upgrade
|
| Loss (Gain) From Sale of Assets | 6 | 6 | 63 | - | 245 | 3 | Upgrade
|
| Loss (Gain) From Sale of Investments | -63 | - | -21 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | 1 | 4 | 2 | - | Upgrade
|
| Other Operating Activities | -7 | 5 | 20 | -70 | -88 | -44 | Upgrade
|
| Change in Accounts Receivable | 97 | 222 | 180 | 295 | 63 | -78 | Upgrade
|
| Change in Inventory | 11 | -16 | 3 | -8 | -3 | -11 | Upgrade
|
| Change in Accounts Payable | -42 | -75 | -160 | -37 | -84 | 63 | Upgrade
|
| Change in Other Net Operating Assets | -427 | 275 | 801 | -404 | 19 | -10 | Upgrade
|
| Operating Cash Flow | -995 | -296 | -2,122 | -157 | -418 | 88 | Upgrade
|
| Capital Expenditures | -693 | - | -2 | -11 | -55 | -38 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 29 | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | -191 | - | Upgrade
|
| Divestitures | - | - | - | - | - | -10 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -17 | - | Upgrade
|
| Investment in Securities | 68 | - | 101 | - | -98 | - | Upgrade
|
| Other Investing Activities | -32 | -37 | 7 | 17 | 35 | -100 | Upgrade
|
| Investing Cash Flow | -1,236 | 18 | 51 | 35 | -325 | -148 | Upgrade
|
| Short-Term Debt Issued | - | - | 305 | 239 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 600 | 700 | 35 | Upgrade
|
| Total Debt Issued | -74 | - | 305 | 839 | 700 | 35 | Upgrade
|
| Short-Term Debt Repaid | - | -152 | - | - | -17 | - | Upgrade
|
| Long-Term Debt Repaid | - | -331 | -321 | -236 | -113 | -74 | Upgrade
|
| Total Debt Repaid | -531 | -483 | -321 | -236 | -130 | -74 | Upgrade
|
| Net Debt Issued (Repaid) | -605 | -483 | -16 | 603 | 570 | -39 | Upgrade
|
| Issuance of Common Stock | 3,074 | 2,440 | 1,066 | 9 | 29 | 584 | Upgrade
|
| Other Financing Activities | -96 | -68 | -60 | - | 55 | 15 | Upgrade
|
| Financing Cash Flow | 2,373 | 1,889 | 990 | 612 | 654 | 560 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 1 | - | 1 | -88 | -1 | Upgrade
|
| Net Cash Flow | 142 | 1,612 | -1,081 | 491 | -177 | 499 | Upgrade
|
| Free Cash Flow | -1,688 | -296 | -2,124 | -168 | -473 | 50 | Upgrade
|
| Free Cash Flow Margin | -524.22% | -92.79% | -101.87% | -3.75% | -22.30% | 2.34% | Upgrade
|
| Free Cash Flow Per Share | -90.31 | -28.87 | -404.27 | -32.86 | -98.39 | 11.76 | Upgrade
|
| Cash Interest Paid | 32 | 30 | 28 | 8 | 1 | 1 | Upgrade
|
| Cash Income Tax Paid | 1 | 2 | -14 | 70 | 92 | 44 | Upgrade
|
| Levered Free Cash Flow | -2,040 | 21.5 | -475.25 | - | -178.25 | 102 | Upgrade
|
| Unlevered Free Cash Flow | -2,023 | 43.38 | -457.75 | - | -177.63 | 102.63 | Upgrade
|
| Change in Working Capital | -361 | 406 | 824 | -154 | -5 | -36 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.