Makiya Co., Ltd. (TYO:9890)
Japan
· Delayed Price · Currency is JPY 1,226.00
+20.00 (1.66%)
Mar 10, 2026, 1:32 PM JST
Makiya 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 | - | 2,204 | 2,103 | 1,777 | 1,737 | 2,234 | Upgrade
|
| Depreciation & Amortization | - | 1,604 | 1,315 | 1,282 | 1,245 | 1,058 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 161 | 292 | 65 | 78 | 74 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -10 | -15 | - | - | Upgrade
|
| Other Operating Activities | - | -826 | -606 | -550 | -907 | -425 | Upgrade
|
| Change in Accounts Receivable | - | -213 | -376 | -146 | -184 | 53 | Upgrade
|
| Change in Inventory | - | -186 | 312 | -173 | -224 | -9 | Upgrade
|
| Change in Accounts Payable | - | 360 | 697 | 161 | 181 | -54 | Upgrade
|
| Change in Other Net Operating Assets | - | - | 55 | 139 | -194 | 437 | Upgrade
|
| Operating Cash Flow | - | 3,104 | 3,782 | 2,540 | 1,732 | 3,368 | Upgrade
|
| Operating Cash Flow Growth | - | -17.93% | 48.90% | 46.65% | -48.58% | 35.75% | Upgrade
|
| Capital Expenditures | - | -1,346 | -1,049 | -861 | -1,633 | -1,182 | Upgrade
|
| Cash Acquisitions | - | - | -1,833 | - | - | - | Upgrade
|
| Investment in Securities | - | - | 19 | 19 | 3 | 33 | Upgrade
|
| Other Investing Activities | - | -25 | -28 | -22 | -319 | -33 | Upgrade
|
| Investing Cash Flow | - | -1,371 | -2,891 | -864 | -1,949 | -1,182 | Upgrade
|
| Short-Term Debt Issued | - | - | 300 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 1,500 | 2,500 | 1,500 | 1,200 | 1,400 | Upgrade
|
| Total Debt Issued | - | 1,500 | 2,800 | 1,500 | 1,200 | 1,400 | Upgrade
|
| Short-Term Debt Repaid | - | -308 | - | - | -500 | -360 | Upgrade
|
| Long-Term Debt Repaid | - | -1,770 | -1,502 | -1,471 | -1,473 | -1,536 | Upgrade
|
| Total Debt Repaid | - | -2,078 | -1,502 | -1,471 | -1,973 | -1,896 | Upgrade
|
| Net Debt Issued (Repaid) | - | -578 | 1,298 | 29 | -773 | -496 | Upgrade
|
| Common Dividends Paid | - | -224 | -174 | -149 | -199 | -149 | Upgrade
|
| Other Financing Activities | - | -431 | -424 | -436 | -439 | -448 | Upgrade
|
| Financing Cash Flow | - | -1,233 | 700 | -556 | -1,411 | -1,093 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | 1 | -1 | - | -1 | Upgrade
|
| Net Cash Flow | - | 499 | 1,592 | 1,119 | -1,628 | 1,092 | Upgrade
|
| Free Cash Flow | - | 1,758 | 2,733 | 1,679 | 99 | 2,186 | Upgrade
|
| Free Cash Flow Growth | - | -35.68% | 62.78% | 1595.96% | -95.47% | 25.42% | Upgrade
|
| Free Cash Flow Margin | - | 1.97% | 3.53% | 2.34% | 0.14% | 2.89% | Upgrade
|
| Free Cash Flow Per Share | - | 175.98 | 273.76 | 168.19 | 9.92 | 218.97 | Upgrade
|
| Cash Interest Paid | - | 39 | 21 | 19 | 18 | 18 | Upgrade
|
| Cash Income Tax Paid | - | 824 | 606 | 459 | 755 | 426 | Upgrade
|
| Levered Free Cash Flow | - | 1,390 | 2,696 | 1,287 | -511.25 | 2,274 | Upgrade
|
| Unlevered Free Cash Flow | - | 1,414 | 2,710 | 1,299 | -500 | 2,285 | Upgrade
|
| Change in Working Capital | - | -39 | 688 | -19 | -421 | 427 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.