KokopelliKokopelli Inc.4167東証グロース情報・通信業FY ending Mar 2026, consolidated, J-GAAP

What does Kokopelli do with its cash?

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

Operating cash flow
¥32.6M
Capex
¥320.5M
of revenue 18.2%
Free cash flow
-¥287.9M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥414.6M
Operating cash flow¥32.6M
Cash vs. profit gap
¥447.2M
CapEx intensity (capex ÷ revenue)
18.2%
Investing CF relative to operating CF
1015.1%

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

Five-year trend

Operating cash flow¥32.6M
FY ending Mar 2022: ¥400.2M¥400.2MFY ending Mar 2023: -¥24.9M-¥24.9MFY ending Mar 2024: ¥140.7M¥140.7MFY ending Mar 2025: ¥409.8M¥409.8MFY ending Mar 2026: ¥32.6M¥32.6MFY22FY23FY24FY25FY26
Free cash flow-¥287.9M
FY ending Mar 2022: ¥236.4M¥236.4MFY ending Mar 2023: -¥148.9M-¥148.9MFY ending Mar 2024: -¥20.7M-¥20.7MFY ending Mar 2025: ¥104.2M¥104.2MFY ending Mar 2026: -¥287.9M-¥287.9MFY22FY23FY24FY25FY26
Net income-¥414.6M
FY ending Mar 2022: ¥282M¥282MFY ending Mar 2023: ¥21.2M¥21.2MFY ending Mar 2024: ¥33.4M¥33.4MFY ending Mar 2025: ¥125.9M¥125.9MFY ending Mar 2026: -¥414.6M-¥414.6MFY22FY23FY24FY25FY26

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19期(2025/04/01-2026/03/31)

    ID S100YKE72026-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2024/04/01-2025/03/31)

    ID S100W6I52025-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2023/04/01-2024/03/31)

    ID S100TVIA2024-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2022/04/01-2023/03/31)

    ID S100R2S72023-06-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和3年4月1日-令和4年3月31日)

    ID S100OFB92022-06-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第14期(令和2年4月1日-令和3年3月31日)

    ID S100LYPA2021-07-09Open

Extracted from XBRL: 43 / 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.