Get the full experience
We save the real magic for signed-in users.
| Millions JPY (ex. Per Share) | FY200103/31/2002 | FY200203/31/2003 | FY200303/31/2004 | FY200403/31/2005 | FY200503/31/2006 | FY200603/31/2007 | FY200703/31/2008 | FY200803/31/2009 | FY200903/31/2010 | FY201003/31/2011 | FY201103/31/2012 | FY201203/31/2013 | FY201303/31/2014 | FY201403/31/2015 | FY201503/31/2016 | FY201603/31/2017 | FY201703/31/2018 | FY201803/31/2019 | FY201903/31/2020 | FY202003/31/2021 | FY202103/31/2022 | FY202203/31/2023 | FY202303/31/2024 | FY202403/31/2025 | FY202503/31/2026 | Last 12M06/30/2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 7,296.0 | 12,837.0 | 41,770.0 | 12,733.0 | ||||||||||||||||||||||||
| Depreciation & Amortization | 7,166.0 | 8,141.0 | 9,301.0 | - | ||||||||||||||||||||||||
| Stock Based Compensation | - | - | - | - | ||||||||||||||||||||||||
| Change in Working Capital | -10,962.0 | -3,589.0 | -8,191.0 | - | ||||||||||||||||||||||||
| Other Non-Cash Items | 1,557.0 | 1,732.0 | -25,584.0 | -12,733.0 | ||||||||||||||||||||||||
| Net Cash from Operating Activities | 5,057.0 | 19,121.0 | 17,296.0 | - | ||||||||||||||||||||||||
| -Investments in Property, Plant & Equipment | -6,949.0 | -13,138.0 | -20,518.0 | - | ||||||||||||||||||||||||
| -Acquisitions Net | 15.0 | 146.0 | 39,053.0 | - | ||||||||||||||||||||||||
| -Purchases of Investments | - | - | - | - | ||||||||||||||||||||||||
| Sales/Maturities of Investments | - | 1,989.0 | 4,790.0 | - | ||||||||||||||||||||||||
| Other Investing Activities | -962.0 | -415.0 | -538.0 | - | ||||||||||||||||||||||||
| Net Cash from Investing Activities | -7,896.0 | -11,418.0 | 22,787.0 | - | ||||||||||||||||||||||||
| Net Debt Issuance | 6,688.0 | -742.0 | -2,896.0 | - | ||||||||||||||||||||||||
| Net Stock Issuance | -4.0 | - | - | - | ||||||||||||||||||||||||
| -Net Dividends Paid | -2,012.0 | -2,194.0 | -3,877.0 | - | ||||||||||||||||||||||||
| Other Financing Activities | -371.0 | -341.0 | -426.0 | - | ||||||||||||||||||||||||
| Net Cash from Financing Activities | 4,301.0 | -3,277.0 | -7,199.0 | - | ||||||||||||||||||||||||
| Effect of Forex Changes | 595.0 | 444.0 | 742.0 | - | ||||||||||||||||||||||||
| Net Change in Cash | 2,057.0 | 4,870.0 | 33,626.0 | - | ||||||||||||||||||||||||
| Cash at End of Period | 23,518.0 | 28,388.0 | 62,014.0 | - | ||||||||||||||||||||||||
| Operating Cash Flow | 5,057.0 | 19,121.0 | 17,296.0 | - | ||||||||||||||||||||||||
| -Capital Expenditure | -6,949.0 | -13,138.0 | -20,518.0 | - | ||||||||||||||||||||||||
| Free Cash Flow | -1,892.0 | 5,983.0 | -3,222.0 | - | ||||||||||||||||||||||||