Kyoritsu AIR TechKYORITSU AIR TECH INC.5997東証スタンダード金属製品FY ending Dec 2025, consolidated, J-GAAP

What does Kyoritsu AIR Tech do with its cash?

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

Operating cash flow
¥283.4M
Capex
¥390.6M
of revenue 3.3%
Free cash flow
-¥107.2M
Returned to shareholders
¥96.2M
of net income: 21%
Dividend per share
¥20
Payout ratio (reported)
22.9%

Cash flow ratios

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

Net income¥461M
Operating cash flow¥283.4M
Cash conversion (operating CF ÷ operating income)
47.4%
Cash vs. profit gap
-¥177.6M(純利益の -38.5%)
Shareholder payments — dividends
of net income 20.9%
CapEx intensity (capex ÷ revenue)
3.3%
Investing CF relative to operating CF
148.1%

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

Five-year trend

Operating cash flow¥283.4M
FY ending Dec 2021: ¥865.5M¥865.5MFY ending Dec 2022: ¥420.2M¥420.2MFY ending Dec 2023: ¥750.3M¥750.3MFY ending Dec 2024: ¥990.6M¥990.6MFY ending Dec 2025: ¥283.4M¥283.4MFY21FY22FY23FY24FY25
Free cash flow-¥107.2M
FY ending Dec 2021: -¥268M-¥268MFY ending Dec 2022: -¥21.5M-¥21.5MFY ending Dec 2023: ¥572.5M¥572.5MFY ending Dec 2024: ¥545M¥545MFY ending Dec 2025: -¥107.2M-¥107.2MFY21FY22FY23FY24FY25
Net income¥461M
FY ending Dec 2021: ¥552.5M¥552.5MFY ending Dec 2022: ¥363.5M¥363.5MFY ending Dec 2023: ¥488.7M¥488.7MFY ending Dec 2024: ¥499M¥499MFY ending Dec 2025: ¥461M¥461MFY21FY22FY23FY24FY25

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55期(2025/01/01-2025/12/31)

    ID S100XUIL2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(2024/01/01-2024/12/31)

    ID S100VI2I2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(2023/01/01-2023/12/31)

    ID S100T5B62024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(2022/01/01-2022/12/31)

    ID S100QHLK2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(令和3年1月1日-令和3年12月31日)

    ID S100NRTK2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(令和2年1月1日-令和2年12月31日)

    ID S100L1WS2021-03-29Open

Extracted from XBRL: 52 / 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.