KG IntelligenceKG Intelligence CO., LTD.2408東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does KG Intelligence do with its cash?

How cash from operations was spent on investment, dividends, buybacks and more.

Operating cash flow
¥349.3M
Capex
¥136.5M
of revenue 5.0%
Free cash flow
¥212.8M
Returned to shareholders
¥262.8M
of net income: 78%
Dividend per share
¥36
Payout ratio (reported)
77.0%

Cash flow ratios

Cash conversion, investment and shareholder payments calculated from disclosed figures.

Net income¥335.8M
Operating cash flow¥349.3M
Cash conversion (operating CF ÷ operating income)
79.3%
Cash vs. profit gap
¥13.5M(純利益の 4.0%)
Shareholder payments — dividends
of net income 78.3% · of FCF 123.5%
CapEx intensity (capex ÷ revenue)
5.0%
Investing CF relative to operating CF
37.2%

Nonpositive profit and free cash flow are omitted as ratio denominators. Amounts use the period's reported currency.

Five-year trend

Operating cash flow¥349.3M
FY ending Dec 2021: ¥364.8M¥364.8MFY ending Dec 2022: ¥505M¥505MFY ending Dec 2023: ¥282.3M¥282.3MFY ending Dec 2024: -¥293.2M-¥293.2MFY ending Dec 2025: ¥349.3M¥349.3MFY21FY22FY23FY24FY25
Free cash flow¥212.8M
FY ending Dec 2021: ¥356.3M¥356.3MFY ending Dec 2022: ¥491M¥491MFY ending Dec 2023: ¥264.3M¥264.3MFY ending Dec 2024: -¥325.6M-¥325.6MFY ending Dec 2025: ¥212.8M¥212.8MFY21FY22FY23FY24FY25
Net income¥335.8M
FY ending Dec 2021: ¥72.5M¥72.5MFY ending Dec 2022: ¥337.7M¥337.7MFY ending Dec 2023: ¥371.4M¥371.4MFY ending Dec 2024: ¥241M¥241MFY ending Dec 2025: ¥335.8M¥335.8MFY21FY22FY23FY24FY25

How to read this

  • Operating cash flow is the cash the core business actually brought in, including changes in receivables and inventory.
  • Free cash flow = operating cash flow − capital expenditure: a gauge of cash available for other uses.
  • Large "borrowing" or "cash drawdown" flows mean the company spent more than it generated that year.

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第46期(2024/12/21-2025/12/20)

    ID S100XPFN2026-03-09Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(2023/12/21-2024/12/20)

    ID S100VDDB2025-03-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(2022/12/21-2023/12/20)

    ID S100T0Z82024-03-11Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(2021/12/21-2022/12/20)

    ID S100QDHV2023-03-13Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(令和2年12月21日-令和3年12月20日)

    ID S100NNPL2022-03-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(令和1年12月21日-令和2年12月20日)

    ID S100KX8R2021-03-08Open

Extracted from XBRL: 42 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.