KITZ Corporation (TYO:6498)
Japan
· Delayed Price · Currency is JPY 1,119.00
-2.00 (-0.18%)
May 20, 2025, 3:30 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 | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 12,207 | 16,469 | 15,282 | 12,004 | 7,705 | 5,506 | Upgrade
|
| Depreciation & Amortization | 6,903 | 7,126 | 7,383 | 6,926 | 6,767 | 6,999 | Upgrade
|
| Loss (Gain) From Sale of Assets | 27 | 27 | 320 | 31 | 1,270 | 122 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1,202 | -1,232 | -977 | - | - | -161 | Upgrade
|
| Other Operating Activities | 599 | -4,618 | -3,847 | -4,547 | -1,111 | -1,196 | Upgrade
|
| Change in Accounts Receivable | -586 | -192 | 174 | -2,787 | -5,357 | 4,198 | Upgrade
|
| Change in Inventory | -691 | 969 | -2,697 | -4,594 | -3,740 | 2,554 | Upgrade
|
| Change in Accounts Payable | 1,108 | -118 | -592 | 313 | 1,976 | -323 | Upgrade
|
| Change in Other Net Operating Assets | -1,036 | 128 | 961 | 1,195 | 770 | -723 | Upgrade
|
| Operating Cash Flow | 17,338 | 18,559 | 16,007 | 8,541 | 8,280 | 16,976 | Upgrade
|
| Operating Cash Flow Growth | 17.83% | 15.94% | 87.41% | 3.15% | -51.23% | 27.36% | Upgrade
|
| Capital Expenditures | -9,103 | -9,409 | -8,347 | -7,024 | -3,478 | -3,768 | Upgrade
|
| Sale of Property, Plant & Equipment | 145 | 144 | 11 | 87 | 237 | 133 | Upgrade
|
| Sale (Purchase) of Intangibles | -642 | -647 | -539 | -389 | -220 | -364 | Upgrade
|
| Investment in Securities | 2,060 | 2,253 | 1,307 | -20 | 89 | 617 | Upgrade
|
| Other Investing Activities | -679 | -177 | 161 | -125 | 136 | 26 | Upgrade
|
| Investing Cash Flow | -8,219 | -7,836 | -7,407 | -7,471 | -3,236 | -3,356 | Upgrade
|
| Short-Term Debt Issued | - | - | 144 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 395 | 1,905 | 10,739 | 11 | - | Upgrade
|
| Total Debt Issued | 6,586 | 395 | 2,049 | 10,739 | 11 | 16,013 | Upgrade
|
| Short-Term Debt Repaid | - | -389 | - | -53 | -6,165 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,777 | -2,453 | -12,789 | -3,254 | - | Upgrade
|
| Total Debt Repaid | -11,856 | -2,166 | -2,453 | -12,842 | -9,419 | -2,876 | Upgrade
|
| Net Debt Issued (Repaid) | -5,270 | -1,771 | -404 | -2,103 | -9,408 | 13,137 | Upgrade
|
| Issuance of Common Stock | 65 | 65 | 13 | 35 | - | 26 | Upgrade
|
| Repurchase of Common Stock | -3,107 | -3,086 | -66 | -45 | - | -2,000 | Upgrade
|
| Dividends Paid | -4,068 | -3,784 | -3,244 | -2,343 | -1,171 | -1,377 | Upgrade
|
| Other Financing Activities | -896 | -1,331 | -1,488 | -1,111 | -948 | -828 | Upgrade
|
| Financing Cash Flow | -13,276 | -9,907 | -5,189 | -5,567 | -11,527 | 8,958 | Upgrade
|
| Foreign Exchange Rate Adjustments | -280 | 1,226 | 910 | 914 | 777 | 338 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -1 | - | 1 | - | 134 | Upgrade
|
| Net Cash Flow | -4,438 | 2,041 | 4,321 | -3,582 | -5,706 | 23,050 | Upgrade
|
| Free Cash Flow | 8,235 | 9,150 | 7,660 | 1,517 | 4,802 | 13,208 | Upgrade
|
| Free Cash Flow Growth | 35.04% | 19.45% | 404.94% | -68.41% | -63.64% | 94.89% | Upgrade
|
| Free Cash Flow Margin | 4.74% | 5.32% | 4.59% | 0.95% | 3.54% | 11.27% | Upgrade
|
| Free Cash Flow Per Share | 93.10 | 102.64 | 85.40 | 16.91 | 53.57 | 145.23 | Upgrade
|
| Cash Interest Paid | 245 | 253 | 265 | 253 | 263 | 281 | Upgrade
|
| Cash Income Tax Paid | 4,672 | 4,608 | 3,846 | 4,554 | 1,116 | 1,111 | Upgrade
|
| Levered Free Cash Flow | - | 4,665 | 4,342 | -3,088 | 4,107 | - | Upgrade
|
| Unlevered Free Cash Flow | - | 4,821 | 4,507 | -2,892 | 4,275 | - | Upgrade
|
| Change in Net Working Capital | 337 | 1,137 | 2,546 | 9,312 | 4,414 | - | Upgrade
|
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.