Kura Sushi Asia Co., Ltd. (TPEX:2754)
Taiwan
· Delayed Price · Currency is TWD 86.30
-0.90 (-1.03%)
Aug 15, 2025, 1:30 PM CST
Kura Sushi Asia Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 | 2016 - 2019 |
| Net Income | 52.24 | 108.09 | 212.2 | 241.06 | 22.35 | 31.57 | Upgrade
|
| Depreciation & Amortization | 718.01 | 711.55 | 611.74 | 488.47 | 381.98 | 345.89 | Upgrade
|
| Other Amortization | 6.23 | 6.23 | 3.93 | 1.9 | 1.52 | 1.07 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.22 | 0.05 | 4.12 | 0.1 | -5.47 | 0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | 113.22 | 67.63 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | - | - | - | - | 1.81 | 6.02 | Upgrade
|
| Provision & Write-off of Bad Debts | - | -0 | 0 | 0 | - | -0.01 | Upgrade
|
| Other Operating Activities | -29.88 | -103.64 | -29.5 | 38.47 | -31.53 | -7.2 | Upgrade
|
| Change in Accounts Receivable | 40.62 | 42.6 | -40.11 | -0.2 | -19.09 | -35.08 | Upgrade
|
| Change in Inventory | 2.79 | 3.48 | -10.05 | -9.89 | 1.45 | -9.02 | Upgrade
|
| Change in Accounts Payable | 4.06 | 9.89 | 47.76 | 24.42 | 3.71 | 42.58 | Upgrade
|
| Change in Other Net Operating Assets | 44.14 | 40.86 | 137.98 | 39.51 | 12.01 | 38.4 | Upgrade
|
| Operating Cash Flow | 951.64 | 886.71 | 938.07 | 823.84 | 368.75 | 414.26 | Upgrade
|
| Operating Cash Flow Growth | 9.93% | -5.47% | 13.87% | 123.42% | -10.98% | 13.44% | Upgrade
|
| Capital Expenditures | -274.94 | -406.45 | -779.74 | -495.72 | -584.28 | -396.65 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0.02 | 18.04 | - | 8.57 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -5.29 | -5.15 | -17.78 | -1.35 | -1.11 | -3.42 | Upgrade
|
| Other Investing Activities | -3.9 | -9.35 | -18.92 | -7.69 | -17.85 | -17.09 | Upgrade
|
| Investing Cash Flow | -284.12 | -420.93 | -798.4 | -504.76 | -594.67 | -417.15 | Upgrade
|
| Short-Term Debt Issued | - | 90 | 50 | - | 200 | - | Upgrade
|
| Total Debt Issued | 40 | 90 | 50 | - | 200 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -100 | - | -10.54 | Upgrade
|
| Long-Term Debt Repaid | - | -314.13 | -277.42 | -238.47 | -181.92 | -137.16 | Upgrade
|
| Total Debt Repaid | -324.11 | -314.13 | -277.42 | -338.47 | -181.92 | -147.7 | Upgrade
|
| Net Debt Issued (Repaid) | -284.11 | -224.13 | -227.42 | -338.47 | 18.08 | -147.7 | Upgrade
|
| Issuance of Common Stock | 0.07 | 1.56 | 4.38 | 4.16 | 8.72 | 506.66 | Upgrade
|
| Common Dividends Paid | -70.29 | -70.29 | -70.08 | -20.81 | -22.89 | -18.94 | Upgrade
|
| Other Financing Activities | - | - | - | - | 0.04 | - | Upgrade
|
| Financing Cash Flow | -354.34 | -292.86 | -293.12 | -355.12 | 3.95 | 340.02 | Upgrade
|
| Foreign Exchange Rate Adjustments | -6.04 | 4.33 | -3.09 | -0.38 | 0 | -0 | Upgrade
|
| Net Cash Flow | 307.14 | 177.25 | -156.53 | -36.41 | -221.97 | 337.12 | Upgrade
|
| Free Cash Flow | 676.7 | 480.26 | 158.33 | 328.12 | -215.54 | 17.61 | Upgrade
|
| Free Cash Flow Growth | 433.06% | 203.32% | -51.75% | - | - | -78.65% | Upgrade
|
| Free Cash Flow Margin | 12.21% | 8.91% | 3.15% | 8.53% | -8.53% | 0.73% | Upgrade
|
| Free Cash Flow Per Share | 14.33 | 10.21 | 3.37 | 6.99 | -4.61 | 0.42 | Upgrade
|
| Cash Interest Paid | 61.66 | 61.66 | 47.74 | 36.55 | 27.44 | 14.9 | Upgrade
|
| Cash Income Tax Paid | 119.46 | 119.46 | 64.42 | 0.03 | 9.42 | 12.89 | Upgrade
|
| Levered Free Cash Flow | 604.06 | 418.51 | 49.46 | 280.07 | -237.55 | 57.51 | Upgrade
|
| Unlevered Free Cash Flow | 645.04 | 458.75 | 79.78 | 302.51 | -219.88 | 66.78 | Upgrade
|
| Change in Working Capital | 91.61 | 96.82 | 135.58 | 53.84 | -1.92 | 36.87 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.