Kagome Co., Ltd. (TYO:2811)
Japan
· Delayed Price · Currency is JPY 2,703.50
+8.50 (0.32%)
Apr 28, 2026, 3:30 PM JST
Kagome Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 21,118 | 33,665 | 16,489 | 12,557 | 13,880 | Upgrade
|
| Depreciation & Amortization | 11,814 | 12,000 | 8,249 | 8,282 | 7,495 | Upgrade
|
| Loss (Gain) From Sale of Assets | 165 | 107 | 2,264 | 97 | 61 | Upgrade
|
| Loss (Gain) on Equity Investments | -327 | -270 | -2,217 | -904 | -416 | Upgrade
|
| Other Operating Activities | -4,847 | -8,751 | -3,595 | -4,227 | -4,756 | Upgrade
|
| Change in Accounts Receivable | -645 | -1,640 | -2,127 | -2,771 | -968 | Upgrade
|
| Change in Inventory | 2,117 | 7,198 | -14,780 | -7,575 | -3,226 | Upgrade
|
| Change in Accounts Payable | -1,356 | -973 | 1,014 | 638 | 3,127 | Upgrade
|
| Change in Other Net Operating Assets | -1,109 | -9,644 | -680 | -1,462 | -401 | Upgrade
|
| Operating Cash Flow | 26,930 | 31,692 | 4,617 | 4,635 | 14,796 | Upgrade
|
| Operating Cash Flow Growth | -15.03% | 586.42% | -0.39% | -68.67% | -27.62% | Upgrade
|
| Capital Expenditures | -11,393 | -10,943 | -6,426 | -9,878 | -14,823 | Upgrade
|
| Sale of Property, Plant & Equipment | 58 | 413 | 297 | 259 | 532 | Upgrade
|
| Cash Acquisitions | - | -36,046 | - | - | -65 | Upgrade
|
| Other Investing Activities | -150 | 251 | 73 | 162 | 194 | Upgrade
|
| Investing Cash Flow | -11,485 | -46,325 | -6,056 | -9,457 | -14,162 | Upgrade
|
| Short-Term Debt Issued | 2,119 | - | 9,209 | 6,319 | - | Upgrade
|
| Long-Term Debt Issued | 10,382 | 8,587 | 11,371 | 1,044 | 2,777 | Upgrade
|
| Total Debt Issued | 12,501 | 8,587 | 20,580 | 7,363 | 2,777 | Upgrade
|
| Short-Term Debt Repaid | - | -15,632 | - | - | -23,145 | Upgrade
|
| Long-Term Debt Repaid | -5,753 | -6,574 | -865 | -1,036 | -673 | Upgrade
|
| Total Debt Repaid | -5,753 | -22,206 | -865 | -1,036 | -23,818 | Upgrade
|
| Net Debt Issued (Repaid) | 6,748 | -13,619 | 19,715 | 6,327 | -21,041 | Upgrade
|
| Repurchase of Common Stock | -8,184 | 23,129 | -2 | -7,786 | -2,500 | Upgrade
|
| Common Dividends Paid | -5,335 | -3,533 | -3,277 | -3,278 | -3,219 | Upgrade
|
| Other Financing Activities | -3,623 | -6,548 | -810 | -775 | -892 | Upgrade
|
| Financing Cash Flow | -10,394 | -571 | 15,626 | -5,512 | -27,652 | Upgrade
|
| Foreign Exchange Rate Adjustments | 520 | 468 | 433 | 493 | 1,480 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -1 | - | - | - | Upgrade
|
| Net Cash Flow | 5,570 | -14,737 | 14,620 | -9,841 | -25,538 | Upgrade
|
| Free Cash Flow | 15,537 | 20,749 | -1,809 | -5,243 | -27 | Upgrade
|
| Free Cash Flow Growth | -25.12% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 5.28% | 6.76% | -0.80% | -2.55% | -0.01% | Upgrade
|
| Free Cash Flow Per Share | 169.26 | 230.74 | -20.98 | -60.34 | -0.30 | Upgrade
|
| Cash Interest Paid | 2,430 | 3,080 | 1,381 | 529 | 508 | Upgrade
|
| Cash Income Tax Paid | 4,723 | 8,686 | 4,271 | 4,260 | 4,545 | Upgrade
|
| Levered Free Cash Flow | 10,971 | -34,862 | -6,093 | -10,758 | -4,755 | Upgrade
|
| Unlevered Free Cash Flow | 12,476 | -32,997 | -5,047 | -10,411 | -4,547 | Upgrade
|
| Change in Working Capital | -993 | -5,059 | -16,573 | -11,170 | -1,468 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.