AeriaAeria Inc.3758東証スタンダード情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Aeria do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥727M
Capex
¥61M
of revenue 0.4%
Free cash flow
-¥788M
Returned to shareholders
¥307M
of net income: 87%
Dividend per share
¥5

Cash flow ratios

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

Net income¥352M
Operating cash flow-¥727M
Cash conversion (operating CF ÷ operating income)
-109.0%
Cash vs. profit gap
-¥1.08B(純利益の -306.5%)
Shareholder returns
of net income 87.2%
Shareholder payments — dividends
of net income 29.8%
CapEx intensity (capex ÷ revenue)
0.4%

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

Five-year trend

Operating cash flow-¥727M
FY ending Dec 2021: ¥2.05B¥2.05BFY ending Dec 2022: -¥1.08B-¥1.08BFY ending Dec 2023: -¥1.98B-¥1.98BFY ending Dec 2024: -¥327M-¥327MFY ending Dec 2025: -¥727M-¥727MFY21FY22FY23FY24FY25
Free cash flow-¥788M
FY ending Dec 2021: ¥1.88B¥1.88BFY ending Dec 2022: -¥1.33B-¥1.33BFY ending Dec 2023: -¥2.08B-¥2.08BFY ending Dec 2024: -¥433M-¥433MFY ending Dec 2025: -¥788M-¥788MFY21FY22FY23FY24FY25
Net income¥352M
FY ending Dec 2021: ¥586M¥586MFY ending Dec 2022: ¥172M¥172MFY ending Dec 2023: ¥480M¥480MFY ending Dec 2024: -¥739M-¥739MFY ending Dec 2025: ¥352M¥352MFY21FY22FY23FY24FY25

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24期(2025/01/01-2025/12/31)

    ID S100XUMZ2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2024/01/01-2024/12/31)

    ID S100VJ2F2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2023/01/01-2023/12/31)

    ID S100T5ZH2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2022/01/01-2022/12/31)

    ID S100QILA2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和3年1月1日-令和3年12月31日)

    ID S100NT0D2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和2年1月1日-令和2年12月31日)

    ID S100L3H72021-03-31Open

Extracted from XBRL: 52 / Derived from other figures: 2

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.