adishadish Co., Ltd.7093東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does adish do with its cash?

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

Operating cash flow
¥13.2M
Capex
¥26.3M
of revenue 0.7%
Free cash flow
-¥13.1M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥1.9M
Operating cash flow¥13.2M
Cash conversion (operating CF ÷ operating income)
538.0%
Cash vs. profit gap
¥15.1M
CapEx intensity (capex ÷ revenue)
0.7%
Investing CF relative to operating CF
197.5%

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

Five-year trend

Operating cash flow¥13.2M
FY ending Dec 2021: ¥112.5M¥112.5MFY ending Dec 2022: ¥93.7M¥93.7MFY ending Dec 2023: -¥249.6M-¥249.6MFY ending Dec 2024: -¥186.1M-¥186.1MFY ending Dec 2025: ¥13.2M¥13.2MFY21FY22FY23FY24FY25
Free cash flow-¥13.1M
FY ending Dec 2021: ¥70.4M¥70.4MFY ending Dec 2022: ¥78.3M¥78.3MFY ending Dec 2023: -¥270.5M-¥270.5MFY ending Dec 2024: -¥200.6M-¥200.6MFY ending Dec 2025: -¥13.1M-¥13.1MFY21FY22FY23FY24FY25
Net income-¥1.9M
FY ending Dec 2021: ¥48.8M¥48.8MFY ending Dec 2022: ¥77M¥77MFY ending Dec 2023: -¥193.3M-¥193.3MFY ending Dec 2024: -¥115.3M-¥115.3MFY ending Dec 2025: -¥1.9M-¥1.9MFY21FY22FY23FY24FY25

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12期(2025/01/01-2025/12/31)

    ID S100XV2Z2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2024/01/01-2024/12/31)

    ID S100VHRP2025-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第10期(2023/01/01-2023/12/31)

    ID S100T60A2024-04-01Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2022/01/01-2022/12/31)

    ID S100QG6F2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和3年1月1日-令和3年12月31日)

    ID S100NPQ72022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(令和2年1月1日-令和2年12月31日)

    ID S100L1NZ2021-03-26Open

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.