AI stormAI storm CO.,LTD.3719東証スタンダード情報・通信業FY ending Dec 2025, non-consolidated, J-GAAP

What does AI storm do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥1.03B
Capex
¥200.1M
of revenue 7.5%
Free cash flow
-¥1.23B
Returned to shareholders
¥34.2M
of net income: 19%
Dividend per share
¥3
Payout ratio (reported)
43.3%

Cash flow ratios

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

Net income¥177.8M
Operating cash flow-¥1.03B
Cash conversion (operating CF ÷ operating income)
-375.6%
Cash vs. profit gap
-¥1.21B(純利益の -681.3%)
CapEx intensity (capex ÷ revenue)
7.5%

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

Five-year trend

Operating cash flow-¥1.03B
FY ending Dec 2021: -¥73.6M-¥73.6MFY ending Dec 2022: ¥44.9M¥44.9MFY ending Dec 2023: -¥115.5M-¥115.5MFY ending Dec 2024: -¥867.8M-¥867.8MFY ending Dec 2025: -¥1.03B-¥1.03BFY21FY22FY23FY24FY25
Free cash flow-¥1.23B
FY ending Dec 2021: -¥81M-¥81MFY ending Dec 2022: ¥44.7M¥44.7MFY ending Dec 2023: -¥362.5M-¥362.5MFY ending Dec 2024: -¥1.2B-¥1.2BFY ending Dec 2025: -¥1.23B-¥1.23BFY21FY22FY23FY24FY25
Net income¥177.8M
FY ending Dec 2021: -¥133.8M-¥133.8MFY ending Dec 2022: ¥14.7M¥14.7MFY ending Dec 2023: -¥70.6M-¥70.6MFY ending Dec 2024: ¥147.5M¥147.5MFY ending Dec 2025: ¥177.8M¥177.8MFY21FY22FY23FY24FY25

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62期(2025/01/01-2025/12/31)

    ID S100XV8F2026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2024/01/01-2024/12/31)

    ID S100VI7X2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(2023/01/01-2023/12/31)

    ID S100T5IZ2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(2022/01/01-2022/12/31)

    ID S100QHYG2023-03-30Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第58期(令和3年1月1日-令和3年12月31日)

    ID S100NUM92022-04-06Open
  • EDINET (FSA Japan)

    有価証券報告書-第57期(令和2年1月1日-令和2年12月31日)

    ID S100L1BE2021-03-26Open

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.