NSD Co., Ltd. (TYO:9759)
Japan
· Delayed Price · Currency is JPY 2,887.50
-23.50 (-0.81%)
Mar 10, 2026, 1:13 PM JST
NSD Co., Ltd. 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 | - | 17,080 | 15,375 | 14,764 | 11,602 | 9,480 | Upgrade
|
| Depreciation & Amortization | - | 2,621 | 2,570 | 826 | 741 | 666 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 8 | - | 2 | 16 | 275 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -49 | -40 | -2,150 | - | - | Upgrade
|
| Other Operating Activities | - | -4,322 | -5,710 | -3,803 | -3,612 | -2,076 | Upgrade
|
| Change in Accounts Receivable | - | -3,381 | -930 | -140 | -2,427 | -454 | Upgrade
|
| Change in Inventory | - | -78 | 326 | -16 | 20 | -43 | Upgrade
|
| Change in Accounts Payable | - | 634 | 41 | 440 | 553 | -213 | Upgrade
|
| Change in Other Net Operating Assets | - | -215 | 556 | 144 | 351 | 522 | Upgrade
|
| Operating Cash Flow | - | 12,298 | 12,188 | 10,067 | 7,244 | 8,157 | Upgrade
|
| Operating Cash Flow Growth | - | 0.90% | 21.07% | 38.97% | -11.19% | 20.59% | Upgrade
|
| Capital Expenditures | - | -589 | -288 | -115 | -275 | -247 | Upgrade
|
| Cash Acquisitions | - | - | -15,292 | -1,509 | - | - | Upgrade
|
| Divestitures | - | - | - | 5,103 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -280 | -263 | -215 | -123 | -313 | Upgrade
|
| Investment in Securities | - | 1,723 | -2,063 | 2,804 | -820 | -17 | Upgrade
|
| Other Investing Activities | - | 50 | 57 | -50 | 841 | -81 | Upgrade
|
| Investing Cash Flow | - | 904 | -17,849 | 6,018 | -377 | -658 | Upgrade
|
| Long-Term Debt Issued | - | - | 1,775 | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -850 | -1,775 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -512 | -729 | -134 | - | - | Upgrade
|
| Total Debt Repaid | - | -1,362 | -2,504 | -134 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | - | -1,362 | -729 | -134 | - | - | Upgrade
|
| Issuance of Common Stock | - | - | 1,400 | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | -1,701 | -1,701 | -2,502 | -2,703 | -990 | Upgrade
|
| Common Dividends Paid | - | -5,535 | -4,381 | -4,819 | -3,327 | -2,551 | Upgrade
|
| Other Financing Activities | - | -1,674 | -359 | -119 | -116 | -87 | Upgrade
|
| Financing Cash Flow | - | -10,272 | -5,770 | -7,574 | -6,146 | -3,628 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -13 | 122 | 29 | 6 | -14 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -2 | - | - | - | - | Upgrade
|
| Net Cash Flow | - | 2,915 | -11,309 | 8,540 | 727 | 3,857 | Upgrade
|
| Free Cash Flow | - | 11,709 | 11,900 | 9,952 | 6,969 | 7,910 | Upgrade
|
| Free Cash Flow Growth | - | -1.60% | 19.57% | 42.80% | -11.90% | 20.58% | Upgrade
|
| Free Cash Flow Margin | - | 10.86% | 11.75% | 12.76% | 9.79% | 11.95% | Upgrade
|
| Free Cash Flow Per Share | - | 152.49 | 154.54 | 128.84 | 88.51 | 99.40 | Upgrade
|
| Cash Interest Paid | - | 25 | 18 | 7 | 9 | 12 | Upgrade
|
| Cash Income Tax Paid | - | 4,319 | 5,713 | 3,961 | 3,725 | 2,221 | Upgrade
|
| Levered Free Cash Flow | - | 10,129 | 9,207 | 9,641 | 5,680 | 6,699 | Upgrade
|
| Unlevered Free Cash Flow | - | 10,145 | 9,221 | 9,645 | 5,685 | 6,707 | Upgrade
|
| Change in Working Capital | - | -3,040 | -7 | 428 | -1,503 | -188 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.