AdwaysAdways Inc.2489東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Adways do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥79.8M
Capex
¥474.7M
of revenue 3.9%
Free cash flow
-¥554.5M
Returned to shareholders
¥118.2M
of net income: 47%
Dividend per share
¥6.42
Payout ratio (reported)
1088.1%

Cash flow ratios

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

Net income¥252.9M
Operating cash flow-¥79.8M
Cash conversion (operating CF ÷ operating income)
-26.8%
Cash vs. profit gap
-¥332.7M(純利益の -131.5%)
Shareholder payments — dividends
of net income 46.7%
CapEx intensity (capex ÷ revenue)
3.9%

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

Five-year trend

Operating cash flow-¥79.8M
FY ending Dec 2021: ¥924.3M¥924.3MFY ending Dec 2022: ¥385.2M¥385.2MFY ending Dec 2023: ¥592.3M¥592.3MFY ending Dec 2024: ¥185.8M¥185.8MFY ending Dec 2025: -¥79.8M-¥79.8MFY21FY22FY23FY24FY25
Free cash flow-¥554.5M
FY ending Dec 2021: ¥761.6M¥761.6MFY ending Dec 2022: -¥44.7M-¥44.7MFY ending Dec 2023: -¥66.7M-¥66.7MFY ending Dec 2024: -¥370.8M-¥370.8MFY ending Dec 2025: -¥554.5M-¥554.5MFY21FY22FY23FY24FY25
Net income¥252.9M
FY ending Dec 2021: ¥1.03B¥1.03BFY ending Dec 2022: ¥2.54B¥2.54BFY ending Dec 2023: ¥966.1M¥966.1MFY ending Dec 2024: -¥473.5M-¥473.5MFY ending Dec 2025: ¥252.9M¥252.9MFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2025/01/01-2025/12/31)

    ID S100XSXU2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2024/01/01-2024/12/31)

    ID S100VGYI2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2023/01/01-2023/12/31)

    ID S100T4Q12024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2022/01/01-2022/12/31)

    ID S100QFSG2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和3年4月1日-令和3年12月31日)

    ID S100NQKJ2022-03-25Open

Extracted from XBRL: 51 / 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.