AI CrossAI CROSS Inc.4476東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does AI Cross do with its cash?

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

Operating cash flow
¥151M
Capex
¥63.9M
of revenue 1.5%
Free cash flow
¥87.1M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

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

Net income¥165.2M
Operating cash flow¥151M
Cash conversion (operating CF ÷ operating income)
40.7%
Cash vs. profit gap
-¥14.3M(純利益の -8.6%)
CapEx intensity (capex ÷ revenue)
1.5%
Investing CF relative to operating CF
211.6%

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

Five-year trend

Operating cash flow¥151M
FY ending Dec 2021: ¥187.1M¥187.1MFY ending Dec 2022: -¥4.3M-¥4.3MFY ending Dec 2023: ¥360.7M¥360.7MFY ending Dec 2024: ¥342.9M¥342.9MFY ending Dec 2025: ¥151M¥151MFY21FY22FY23FY24FY25
Free cash flow¥87.1M
FY ending Dec 2021: ¥133.3M¥133.3MFY ending Dec 2022: -¥63.4M-¥63.4MFY ending Dec 2025: ¥87.1M¥87.1MFY21FY22FY23FY24FY25
Net income¥165.2M
FY ending Dec 2021: ¥341.1M¥341.1MFY ending Dec 2022: ¥95.3M¥95.3MFY ending Dec 2023: ¥156.7M¥156.7MFY ending Dec 2024: ¥148.5M¥148.5MFY ending Dec 2025: ¥165.2M¥165.2MFY21FY22FY23FY24FY25

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11期(2025/01/01-2025/12/31)

    ID S100XUJV2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2024/01/01-2024/12/31)

    ID S100VGOT2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2023/01/01-2023/12/31)

    ID S100T5C62024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2022/01/01-2022/12/31)

    ID S100QGN12023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(令和3年1月1日-令和3年12月31日)

    ID S100NQU02022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(令和2年1月1日-令和2年12月31日)

    ID S100L2382021-03-29Open

Extracted from XBRL: 45 / 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.