ROYAL HOLDINGS Co., Ltd. (TYO:8179)
Japan
· Delayed Price · Currency is JPY 1,490.00
-16.00 (-1.06%)
Mar 10, 2026, 3:30 PM JST
ROYAL HOLDINGS 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 | 5,676 | 5,796 | 4,103 | 2,613 | -2,667 | Upgrade
|
| Depreciation & Amortization | 8,262 | 6,754 | 6,218 | 4,851 | 5,228 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2,478 | 1,558 | 1,270 | 453 | 847 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -151 | -1,877 | Upgrade
|
| Loss (Gain) on Equity Investments | -1,094 | -881 | -47 | 619 | 1,352 | Upgrade
|
| Other Operating Activities | -345 | -970 | -955 | -511 | 868 | Upgrade
|
| Change in Accounts Receivable | -827 | -1,544 | -599 | -1,489 | -1,070 | Upgrade
|
| Change in Inventory | -463 | 66 | -121 | -463 | -175 | Upgrade
|
| Change in Accounts Payable | 419 | 240 | 326 | 373 | 792 | Upgrade
|
| Change in Other Net Operating Assets | 1,672 | -655 | 2,341 | 1,094 | -5,184 | Upgrade
|
| Operating Cash Flow | 15,778 | 10,364 | 12,536 | 7,389 | -1,886 | Upgrade
|
| Operating Cash Flow Growth | 52.24% | -17.33% | 69.66% | - | - | Upgrade
|
| Capital Expenditures | -9,760 | -7,142 | -5,079 | -2,010 | -2,025 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 114 | 150 | 99 | 647 | Upgrade
|
| Cash Acquisitions | -5,472 | -799 | -1,204 | -6,792 | -1 | Upgrade
|
| Divestitures | - | - | - | - | 547 | Upgrade
|
| Sale (Purchase) of Intangibles | -410 | -739 | - | - | - | Upgrade
|
| Investment in Securities | - | - | - | 212 | 2,732 | Upgrade
|
| Other Investing Activities | -1,022 | -1,277 | -460 | -61 | 161 | Upgrade
|
| Investing Cash Flow | -16,664 | -9,843 | -6,593 | -8,552 | 2,061 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 1,892 | - | Upgrade
|
| Long-Term Debt Issued | 16,000 | 8,000 | 13,000 | - | 18,500 | Upgrade
|
| Total Debt Issued | 16,000 | 8,000 | 13,000 | 1,892 | 18,500 | Upgrade
|
| Short-Term Debt Repaid | - | - | -8,532 | - | -17,860 | Upgrade
|
| Long-Term Debt Repaid | -11,200 | -8,900 | -6,180 | -3,540 | -4,827 | Upgrade
|
| Total Debt Repaid | -11,200 | -8,900 | -14,712 | -3,540 | -22,687 | Upgrade
|
| Net Debt Issued (Repaid) | 4,800 | -900 | -1,712 | -1,648 | -4,187 | Upgrade
|
| Issuance of Common Stock | - | - | - | 8,300 | 15,685 | Upgrade
|
| Repurchase of Common Stock | - | -3,070 | - | - | - | Upgrade
|
| Common Dividends Paid | -1,591 | -1,249 | -752 | -513 | - | Upgrade
|
| Other Financing Activities | -2,435 | -2,524 | -2,733 | -2,437 | -2,428 | Upgrade
|
| Financing Cash Flow | 774 | -7,743 | -5,197 | 3,702 | 9,070 | Upgrade
|
| Foreign Exchange Rate Adjustments | -10 | 10 | - | - | -1 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 327 | 167 | - | 1 | -14 | Upgrade
|
| Net Cash Flow | 205 | -7,045 | 746 | 2,540 | 9,230 | Upgrade
|
| Free Cash Flow | 6,018 | 3,222 | 7,457 | 5,379 | -3,911 | Upgrade
|
| Free Cash Flow Growth | 86.78% | -56.79% | 38.63% | - | - | Upgrade
|
| Free Cash Flow Margin | 3.64% | 2.12% | 5.37% | 5.17% | -4.66% | Upgrade
|
| Free Cash Flow Per Share | 122.22 | 32.73 | 75.75 | 55.59 | -46.69 | Upgrade
|
| Cash Interest Paid | 1,239 | 1,134 | 1,194 | 1,262 | 1,143 | Upgrade
|
| Cash Income Tax Paid | 361 | 1,005 | 949 | 484 | -821 | Upgrade
|
| Levered Free Cash Flow | 4,383 | 461 | 6,955 | 4,307 | -7,031 | Upgrade
|
| Unlevered Free Cash Flow | 5,153 | 1,170 | 7,682 | 5,080 | -6,287 | Upgrade
|
| Change in Working Capital | 801 | -1,893 | 1,947 | -485 | -5,637 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.