Fusion Co.,Ltd. (SPSE:3977)
Japan
· Delayed Price · Currency is JPY 380.00
+6.00 (1.60%)
At close: May 13, 2025
Fusion Cash Flow Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 | Feb '21 Feb 28, 2021 | 2016 - 2020 |
| Net Income | -6 | 49 | 56 | 40 | 4 | Upgrade
|
| Depreciation & Amortization | 20 | 19 | 19 | 17 | 18 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 1 | - | - | -4 | Upgrade
|
| Loss (Gain) From Sale of Investments | 20 | - | - | - | - | Upgrade
|
| Other Operating Activities | -4 | -10 | -14 | 8 | -27 | Upgrade
|
| Change in Accounts Receivable | 17 | -12 | 3 | 70 | -63 | Upgrade
|
| Change in Inventory | 4 | - | - | 1 | 14 | Upgrade
|
| Change in Accounts Payable | -8 | -35 | 41 | 14 | -56 | Upgrade
|
| Change in Other Net Operating Assets | -13 | 6 | -4 | -14 | 6 | Upgrade
|
| Operating Cash Flow | 30 | 18 | 101 | 136 | -108 | Upgrade
|
| Operating Cash Flow Growth | 66.67% | -82.18% | -25.74% | - | - | Upgrade
|
| Capital Expenditures | -10 | -7 | -19 | -10 | -4 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 77 | Upgrade
|
| Sale (Purchase) of Intangibles | -6 | -12 | -10 | -10 | -26 | Upgrade
|
| Investment in Securities | -12 | 1 | -20 | - | -20 | Upgrade
|
| Investing Cash Flow | -28 | -18 | -49 | -20 | 27 | Upgrade
|
| Long-Term Debt Issued | 200 | - | - | - | 150 | Upgrade
|
| Long-Term Debt Repaid | -34 | -54 | -60 | -62 | -82 | Upgrade
|
| Net Debt Issued (Repaid) | 166 | -54 | -60 | -62 | 68 | Upgrade
|
| Other Financing Activities | -1 | -1 | - | -1 | -1 | Upgrade
|
| Financing Cash Flow | 165 | -55 | -60 | -63 | 67 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -1 | 1 | Upgrade
|
| Net Cash Flow | 167 | -55 | -8 | 52 | -13 | Upgrade
|
| Free Cash Flow | 20 | 11 | 82 | 126 | -112 | Upgrade
|
| Free Cash Flow Growth | 81.82% | -86.59% | -34.92% | - | - | Upgrade
|
| Free Cash Flow Margin | 1.33% | 0.75% | 5.64% | 8.99% | -9.02% | Upgrade
|
| Free Cash Flow Per Share | 13.88 | 7.64 | 113.89 | 175.00 | -155.56 | Upgrade
|
| Cash Interest Paid | - | - | - | 1 | 1 | Upgrade
|
| Cash Income Tax Paid | 6 | 8 | 14 | -6 | 27 | Upgrade
|
| Levered Free Cash Flow | 10.63 | -15.75 | 64.38 | 101.25 | -140 | Upgrade
|
| Unlevered Free Cash Flow | 10.63 | -15.75 | 64.38 | 101.88 | -139.38 | Upgrade
|
| Change in Net Working Capital | 4 | 47 | -40 | -88 | 128 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.