IMAGE MAGIC Inc. (TYO:7793)
Japan
· Delayed Price · Currency is JPY 1,807.00
+37.00 (2.09%)
Mar 10, 2026, 3:30 PM JST
IMAGE MAGIC Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2023 | FY 2022 | 2021 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | 2021 - 2020 |
| Net Income | 435 | 380 | 451.5 | 75 | 324 | Upgrade
|
| Depreciation & Amortization | 269 | 196 | 199.5 | 192 | 171 | Upgrade
|
| Loss (Gain) From Sale of Assets | 97 | 69 | 60 | 1 | 9 | Upgrade
|
| Other Operating Activities | -79 | -126 | -36 | -123 | -4 | Upgrade
|
| Change in Accounts Receivable | -43 | 1 | -100.5 | -57 | 20 | Upgrade
|
| Change in Inventory | -146 | -4 | -105 | 70 | -137 | Upgrade
|
| Change in Accounts Payable | 107 | 24 | 60 | 30 | -24 | Upgrade
|
| Change in Other Net Operating Assets | 180 | 51 | 108 | -57 | -7 | Upgrade
|
| Operating Cash Flow | 820 | 591 | 637.5 | 131 | 352 | Upgrade
|
| Operating Cash Flow Growth | 38.75% | -7.29% | 386.64% | -62.78% | - | Upgrade
|
| Capital Expenditures | -370 | -322 | -457.5 | -221 | -89 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 25 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -20 | -61 | -34.5 | -35 | -29 | Upgrade
|
| Other Investing Activities | 1 | -21 | -28.5 | -9 | -23 | Upgrade
|
| Investing Cash Flow | -389 | -404 | -520.5 | -240 | -141 | Upgrade
|
| Total Debt Issued | - | - | 300 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -100 | Upgrade
|
| Long-Term Debt Repaid | -94 | -97 | - | -115 | -122 | Upgrade
|
| Total Debt Repaid | -94 | -97 | -120 | -115 | -222 | Upgrade
|
| Net Debt Issued (Repaid) | -94 | -97 | 180 | -115 | -222 | Upgrade
|
| Issuance of Common Stock | 76 | 15 | - | 1 | 433 | Upgrade
|
| Repurchase of Common Stock | -87 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -71 | - | - | - | - | Upgrade
|
| Other Financing Activities | -28 | -27 | -24 | -53 | -40 | Upgrade
|
| Financing Cash Flow | -204 | -109 | 156 | -167 | 171 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | - | - | - | -1 | Upgrade
|
| Net Cash Flow | 226 | 78 | 273 | -276 | 381 | Upgrade
|
| Free Cash Flow | 450 | 269 | 180 | -90 | 263 | Upgrade
|
| Free Cash Flow Growth | 67.29% | 49.44% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 4.79% | 3.46% | 2.93% | -1.70% | 5.37% | Upgrade
|
| Free Cash Flow Per Share | 178.30 | 107.26 | 72.67 | -36.66 | 128.95 | Upgrade
|
| Cash Interest Paid | 2 | 3 | 3 | 3 | 5 | Upgrade
|
| Cash Income Tax Paid | 80 | 126 | 36 | 126 | 53 | Upgrade
|
| Levered Free Cash Flow | 422.25 | 213.13 | - | 59.25 | 136.5 | Upgrade
|
| Unlevered Free Cash Flow | 423.5 | 215 | - | 61.13 | 139.63 | Upgrade
|
| Change in Working Capital | 98 | 72 | -37.5 | -14 | -148 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.