Allied ArchitectsAllied Architects, Inc.6081東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Allied Architects do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥860.8M
Capex
¥76.7M
of revenue 2.6%
Free cash flow
-¥937.5M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥743.3M
Operating cash flow-¥860.8M
Cash vs. profit gap
-¥117.4M
CapEx intensity (capex ÷ revenue)
2.6%

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

Five-year trend

Operating cash flow-¥860.8M
FY ending Dec 2021: ¥849.4M¥849.4MFY ending Dec 2022: ¥339M¥339MFY ending Dec 2023: -¥118.6M-¥118.6MFY ending Dec 2024: -¥106.8M-¥106.8MFY ending Dec 2025: -¥860.8M-¥860.8MFY21FY22FY23FY24FY25
Free cash flow-¥937.5M
FY ending Dec 2021: ¥768.5M¥768.5MFY ending Dec 2022: ¥243M¥243MFY ending Dec 2023: -¥259.4M-¥259.4MFY ending Dec 2024: -¥199.7M-¥199.7MFY ending Dec 2025: -¥937.5M-¥937.5MFY21FY22FY23FY24FY25
Net income-¥743.3M
FY ending Dec 2021: ¥726.9M¥726.9MFY ending Dec 2022: ¥807M¥807MFY ending Dec 2023: -¥249M-¥249MFY ending Dec 2024: -¥516.3M-¥516.3MFY ending Dec 2025: -¥743.3M-¥743.3MFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第21期(2025/01/01-2025/12/31)

    ID S100Y03D2026-04-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2024/01/01-2024/12/31)

    ID S100VXX02025-06-13Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2023/01/01-2023/12/31)

    ID S100T6672024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2022/01/01-2022/12/31)

    ID S100QGE52023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和3年1月1日-令和3年12月31日)

    ID S100NQA72022-03-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第16期(令和2年1月1日-令和2年12月31日)

    ID S100LWMR2021-07-01Open

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.