AGORA Hospitality GroupAGORA Hospitality Group Co., Ltd.9704東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does AGORA Hospitality Group do with its cash?

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

Operating cash flow
¥743.9M
Capex
¥455.3M
of revenue 4.6%
Free cash flow
¥288.6M
Returned to shareholders
¥7K
of net income: 0%

Cash flow ratios

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

Net income¥1.27B
Operating cash flow¥743.9M
Cash conversion (operating CF ÷ operating income)
70.5%
Cash vs. profit gap
-¥530.3M(純利益の -41.6%)
CapEx intensity (capex ÷ revenue)
4.6%
Investing CF relative to operating CF
87.2%

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

Five-year trend

Operating cash flow¥743.9M
FY ending Dec 2021: -¥373.4M-¥373.4MFY ending Dec 2022: ¥240.8M¥240.8MFY ending Dec 2023: ¥394.8M¥394.8MFY ending Dec 2024: ¥435.8M¥435.8MFY ending Dec 2025: ¥743.9M¥743.9MFY21FY22FY23FY24FY25
Free cash flow¥288.6M
FY ending Dec 2021: -¥517.4M-¥517.4MFY ending Dec 2022: -¥523.2M-¥523.2MFY ending Dec 2023: -¥806.4M-¥806.4MFY ending Dec 2024: -¥2.28B-¥2.28BFY ending Dec 2025: ¥288.6M¥288.6MFY21FY22FY23FY24FY25
Net income¥1.27B
FY ending Dec 2021: -¥1.68B-¥1.68BFY ending Dec 2022: -¥1.3B-¥1.3BFY ending Dec 2023: -¥149.5M-¥149.5MFY ending Dec 2024: ¥108.1M¥108.1MFY ending Dec 2025: ¥1.27B¥1.27BFY21FY22FY23FY24FY25

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88期(2025/01/01-2025/12/31)

    ID S100XSK12026-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第87期(2024/01/01-2024/12/31)

    ID S100VGUQ2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第86期(2023/01/01-2023/12/31)

    ID S100T3DM2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第85期(2022/01/01-2022/12/31)

    ID S100QGM82023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第84期(令和3年1月1日-令和3年12月31日)

    ID S100NQ202022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第83期(令和2年1月1日-令和2年12月31日)

    ID S100L1AO2021-03-30Open

Extracted from XBRL: 47 / 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.