A-tieA-tie Co.,Ltd.369A東証グロースサービス業FY ending Aug 2025, non-consolidated, J-GAAP

What does A-tie do with its cash?

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

Operating cash flow
¥762.4M
Capex
¥16.1M
of revenue 0.5%
Free cash flow
¥746.3M
Returned to shareholders
¥120M
of net income: 26%
Dividend per share
¥46
Payout ratio (reported)
40.6%

Cash flow ratios

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

Net income¥457.4M
Operating cash flow¥762.4M
Cash conversion (operating CF ÷ operating income)
106.9%
Cash vs. profit gap
¥305.1M(純利益の 66.7%)
Shareholder payments — dividends
of net income 26.2% · of FCF 16.1%
CapEx intensity (capex ÷ revenue)
0.5%
Investing CF relative to operating CF
108.1%

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

Five-year trend

Operating cash flow¥762.4M
FY ending Aug 2024: ¥961.7M¥961.7MFY ending Aug 2025: ¥762.4M¥762.4MFY24FY25
Free cash flow¥746.3M
FY ending Aug 2024: ¥936.8M¥936.8MFY ending Aug 2025: ¥746.3M¥746.3MFY24FY25
Net income¥457.4M
FY ending Aug 2024: ¥297.4M¥297.4MFY ending Aug 2025: ¥457.4M¥457.4MFY24FY25

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 (1)
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2024/09/01-2025/08/31)

    ID S100X7EY2025-11-28Open

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.