and factory7035東証スタンダードサービス業FY ending Aug 2025, consolidated, J-GAAP

What does and factory do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥428.9M
Capex
¥59.9M
of revenue 1.9%
Free cash flow
-¥488.8M
Returned to shareholders
¥5K

Cash flow ratios

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

Net income-¥326.1M
Operating cash flow-¥428.9M
Cash vs. profit gap
-¥102.8M
CapEx intensity (capex ÷ revenue)
1.9%

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

Five-year trend

Operating cash flow-¥428.9M
FY ending Aug 2021: -¥118.1M-¥118.1MFY ending Aug 2022: -¥32.1M-¥32.1MFY ending Aug 2023: -¥71M-¥71MFY ending Aug 2024: ¥1.83B¥1.83BFY ending Aug 2025: -¥428.9M-¥428.9MFY21FY22FY23FY24FY25
Free cash flow-¥488.8M
FY ending Aug 2021: -¥176.2M-¥176.2MFY ending Aug 2022: -¥72.6M-¥72.6MFY ending Aug 2023: -¥127.8M-¥127.8MFY ending Aug 2024: ¥1.78B¥1.78BFY ending Aug 2025: -¥488.8M-¥488.8MFY21FY22FY23FY24FY25
Net income-¥326.1M
FY ending Aug 2021: -¥561.4M-¥561.4MFY ending Aug 2022: -¥350.4M-¥350.4MFY ending Aug 2023: ¥79.7M¥79.7MFY ending Aug 2024: ¥88.9M¥88.9MFY ending Aug 2025: -¥326.1M-¥326.1MFY21FY22FY23FY24FY25

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(2024/09/01-2025/08/31)

    ID S100X6AI2025-11-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第10期(2023/09/01-2024/08/31)

    ID S100UV1X2024-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2022/09/01-2023/08/31)

    ID S100SDH62023-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和3年9月1日-令和4年8月31日)

    ID S100PP8P2022-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(令和2年9月1日-令和3年8月31日)

    ID S100MYTK2021-11-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(令和1年9月1日-令和2年8月31日)

    ID S100K8TH2020-11-26Open

Extracted from XBRL: 48 / 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.