KOZO HoldingsKOZO Holdings Co., Ltd.9973東証スタンダード小売業FY ending Dec 2025, consolidated, J-GAAP

What does KOZO Holdings do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥781.5M
Capex
¥65.5M
of revenue 0.3%
Free cash flow
-¥847.1M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥684.5M
Operating cash flow-¥781.5M
Cash vs. profit gap
-¥97.1M
CapEx intensity (capex ÷ revenue)
0.3%

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

Five-year trend

Operating cash flow-¥781.5M
FY ending Dec 2021: ¥130.6M¥130.6MFY ending Dec 2022: -¥607M-¥607MFY ending Dec 2023: ¥203.9M¥203.9MFY ending Dec 2024: -¥49.4M-¥49.4MFY ending Dec 2025: -¥781.5M-¥781.5MFY21FY22FY23FY24FY25
Free cash flow-¥847.1M
FY ending Dec 2021: -¥161.8M-¥161.8MFY ending Dec 2022: -¥777.8M-¥777.8MFY ending Dec 2023: ¥150.9M¥150.9MFY ending Dec 2024: -¥275.4M-¥275.4MFY ending Dec 2025: -¥847.1M-¥847.1MFY21FY22FY23FY24FY25
Net income-¥684.5M
FY ending Dec 2021: -¥619.6M-¥619.6MFY ending Dec 2022: -¥953.6M-¥953.6MFY ending Dec 2023: -¥338.5M-¥338.5MFY ending Dec 2024: -¥782.6M-¥782.6MFY ending Dec 2025: -¥684.5M-¥684.5MFY21FY22FY23FY24FY25

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58期(2025/01/01-2025/12/31)

    ID S100XVJC2026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第57期(2024/01/01-2024/12/31)

    ID S100VHVD2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第56期(2023/01/01-2023/12/31)

    ID S100T6UP2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第55期(2022/01/01-2022/12/31)

    ID S100QIVX2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(令和3年1月1日-令和3年12月31日)

    ID S100NT5U2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(令和2年1月1日-令和2年12月31日)

    ID S100L3L12021-03-31Open

Extracted from XBRL: 49 / 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.