Bushiroad Inc
TSE:7803
Bushiroad Inc
TSE:7803
Price:
247
JPY
0.82%
Market Closed
Market Cap:
¥33.9B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Bushiroad Inc
TSE:7803
|
JP |
|
Active Energy Group PLC
LSE:AEG
|
UK |
Cash Flow Statement
Cash Flow Statement
Bushiroad Inc
Bushiroad Inc
Currency: JPY
| Jan-2021 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
437
|
(45)
|
2 590
|
4 873
|
3 798
|
3 443
|
2 399
|
1 932
|
3 554
|
4 820
|
6 224
|
|
| Depreciation & Amortization |
571
|
552
|
546
|
530
|
475
|
734
|
824
|
798
|
805
|
653
|
649
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
0
|
153
|
0
|
|
| Other Non-Cash Items |
281
|
741
|
(297)
|
(793)
|
(220)
|
216
|
304
|
(951)
|
(1 161)
|
156
|
153
|
|
| Cash Taxes Paid |
1 197
|
1 164
|
245
|
(137)
|
1 633
|
2 336
|
1 776
|
1 771
|
884
|
482
|
1 465
|
|
| Cash Interest Paid |
62
|
55
|
53
|
69
|
83
|
70
|
64
|
73
|
117
|
112
|
73
|
|
| Change in Working Capital |
(2 157)
|
(2 644)
|
(235)
|
2 258
|
(825)
|
(2 411)
|
(1 860)
|
(2 142)
|
(2 375)
|
189
|
(908)
|
|
| Cash from Operating Activities |
(868)
N/A
|
(1 398)
-61%
|
2 604
N/A
|
6 869
+164%
|
3 228
-53%
|
1 981
-39%
|
1 667
-16%
|
(363)
N/A
|
823
N/A
|
5 818
+607%
|
6 118
+5%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(481)
|
(352)
|
(1 934)
|
(2 084)
|
(791)
|
(1 488)
|
(1 240)
|
(770)
|
(817)
|
(509)
|
(630)
|
|
| Other Items |
(724)
|
72
|
(1 089)
|
(2 353)
|
(3 429)
|
(782)
|
1 456
|
724
|
852
|
1 403
|
(4 404)
|
|
| Cash from Investing Activities |
(1 205)
N/A
|
(280)
+77%
|
(3 023)
-979%
|
(4 438)
-47%
|
(4 220)
+5%
|
(2 270)
+46%
|
216
N/A
|
(47)
N/A
|
36
N/A
|
894
+2 412%
|
(5 033)
N/A
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
(294)
|
146
|
(1 776)
|
(1 897)
|
67
|
63
|
(182)
|
(543)
|
(1 058)
|
(976)
|
(255)
|
|
| Net Issuance of Debt |
11 994
|
3 794
|
284
|
(252)
|
2 067
|
959
|
(622)
|
753
|
(3 423)
|
(3 674)
|
(2 574)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(80)
|
(371)
|
(291)
|
(321)
|
(321)
|
(315)
|
(315)
|
(305)
|
|
| Other |
(66)
|
(44)
|
(46)
|
(67)
|
(77)
|
(14)
|
(19)
|
(79)
|
(66)
|
(68)
|
(82)
|
|
| Cash from Financing Activities |
11 635
N/A
|
3 895
-67%
|
(1 538)
N/A
|
(2 296)
-49%
|
1 686
N/A
|
717
-58%
|
(1 144)
N/A
|
(190)
+83%
|
(4 861)
-2 455%
|
(5 032)
-4%
|
(3 216)
+36%
|
|
| Change in Cash | ||||||||||||
| Effect of Foreign Exchange Rates |
(31)
|
77
|
147
|
521
|
408
|
70
|
69
|
449
|
623
|
(112)
|
(136)
|
|
| Net Change in Cash |
9 531
N/A
|
2 294
-76%
|
(1 810)
N/A
|
656
N/A
|
1 103
+68%
|
498
-55%
|
809
+62%
|
(150)
N/A
|
(3 379)
-2 149%
|
1 568
N/A
|
(2 267)
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(1 349)
N/A
|
(1 750)
-30%
|
671
N/A
|
4 784
+613%
|
2 437
-49%
|
493
-80%
|
427
-13%
|
(1 133)
N/A
|
7
N/A
|
5 309
+77 549%
|
5 488
+3%
|
|
Switch to:
Switch to:
See Also
Discover More
