KITZ Corporation (TYO:6498)
Japan
· Delayed Price · Currency is JPY 1,926.00
+54.00 (2.88%)
Mar 10, 2026, 2:03 PM JST
KITZ Corporation 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 | 11,465 | 16,469 | 15,282 | 12,004 | 7,705 | Upgrade
|
| Depreciation & Amortization | 7,151 | 7,126 | 7,383 | 6,926 | 6,767 | Upgrade
|
| Loss (Gain) From Sale of Assets | 41 | 27 | 320 | 31 | 1,270 | Upgrade
|
| Loss (Gain) From Sale of Investments | -391 | -1,232 | -977 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -58 | - | - | - | - | Upgrade
|
| Other Operating Activities | 211 | -4,618 | -3,847 | -4,547 | -1,111 | Upgrade
|
| Change in Accounts Receivable | -846 | -192 | 174 | -2,787 | -5,357 | Upgrade
|
| Change in Inventory | -3,651 | 969 | -2,697 | -4,594 | -3,740 | Upgrade
|
| Change in Accounts Payable | 134 | -118 | -592 | 313 | 1,976 | Upgrade
|
| Change in Other Net Operating Assets | -422 | 128 | 961 | 1,195 | 770 | Upgrade
|
| Operating Cash Flow | 13,634 | 18,559 | 16,007 | 8,541 | 8,280 | Upgrade
|
| Operating Cash Flow Growth | -26.54% | 15.94% | 87.41% | 3.15% | -51.23% | Upgrade
|
| Capital Expenditures | -10,390 | -9,409 | -8,347 | -7,024 | -3,478 | Upgrade
|
| Sale of Property, Plant & Equipment | 35 | 144 | 11 | 87 | 237 | Upgrade
|
| Sale (Purchase) of Intangibles | -898 | -647 | -539 | -389 | -220 | Upgrade
|
| Investment in Securities | 610 | 2,253 | 1,307 | -20 | 89 | Upgrade
|
| Other Investing Activities | 357 | -177 | 161 | -125 | 136 | Upgrade
|
| Investing Cash Flow | -10,286 | -7,836 | -7,407 | -7,471 | -3,236 | Upgrade
|
| Short-Term Debt Issued | - | - | 144 | - | - | Upgrade
|
| Long-Term Debt Issued | 11,639 | 395 | 1,905 | 10,739 | 11 | Upgrade
|
| Total Debt Issued | 11,639 | 395 | 2,049 | 10,739 | 11 | Upgrade
|
| Short-Term Debt Repaid | -84 | -389 | - | -53 | -6,165 | Upgrade
|
| Long-Term Debt Repaid | -12,504 | -1,777 | -2,453 | -12,789 | -3,254 | Upgrade
|
| Total Debt Repaid | -12,588 | -2,166 | -2,453 | -12,842 | -9,419 | Upgrade
|
| Net Debt Issued (Repaid) | -949 | -1,771 | -404 | -2,103 | -9,408 | Upgrade
|
| Issuance of Common Stock | 3 | 65 | 13 | 35 | - | Upgrade
|
| Repurchase of Common Stock | -108 | -3,086 | -66 | -45 | - | Upgrade
|
| Common Dividends Paid | -4,189 | -3,784 | -3,244 | -2,343 | -1,171 | Upgrade
|
| Other Financing Activities | -823 | -1,331 | -1,488 | -1,111 | -948 | Upgrade
|
| Financing Cash Flow | -6,066 | -9,907 | -5,189 | -5,567 | -11,527 | Upgrade
|
| Foreign Exchange Rate Adjustments | 332 | 1,226 | 910 | 914 | 777 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1 | - | 1 | - | Upgrade
|
| Net Cash Flow | -2,386 | 2,041 | 4,321 | -3,582 | -5,706 | Upgrade
|
| Free Cash Flow | 3,244 | 9,150 | 7,660 | 1,517 | 4,802 | Upgrade
|
| Free Cash Flow Growth | -64.55% | 19.45% | 404.94% | -68.41% | -63.64% | Upgrade
|
| Free Cash Flow Margin | 1.84% | 5.32% | 4.59% | 0.95% | 3.54% | Upgrade
|
| Free Cash Flow Per Share | 37.30 | 102.64 | 85.40 | 16.91 | 53.57 | Upgrade
|
| Cash Interest Paid | 332 | 253 | 265 | 253 | 263 | Upgrade
|
| Cash Income Tax Paid | 4,766 | 4,608 | 3,846 | 4,554 | 1,116 | Upgrade
|
| Levered Free Cash Flow | -509.88 | 4,665 | 4,342 | -3,088 | 4,107 | Upgrade
|
| Unlevered Free Cash Flow | -298 | 4,821 | 4,507 | -2,892 | 4,275 | Upgrade
|
| Change in Working Capital | -4,785 | 787 | -2,154 | -5,873 | -6,351 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.