AtraeAtrae, Inc.6194東証プライム情報・通信業FY ending Sep 2025, non-consolidated, J-GAAP

What does Atrae do with its cash?

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

Operating cash flow
¥1.87B
Capex
¥110.7M
of revenue 1.5%
Free cash flow
¥1.76B
Returned to shareholders
¥1.61B
of net income: 138%
Dividend per share
¥31
Payout ratio (reported)
62.8%

Cash flow ratios

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

Net income¥1.17B
Operating cash flow¥1.87B
Cash conversion (operating CF ÷ operating income)
100.8%
Cash vs. profit gap
¥697.2M(純利益の 59.5%)
Shareholder returns
of net income 137.7% · of FCF 91.8%
Shareholder payments — dividends
of net income 43.1% · of FCF 28.7%
CapEx intensity (capex ÷ revenue)
1.5%
Investing CF relative to operating CF
24.5%

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

Five-year trend

Operating cash flow¥1.87B
FY ending Sep 2022: ¥704.7M¥704.7MFY ending Sep 2023: ¥944.2M¥944.2MFY ending Sep 2024: ¥1.28B¥1.28BFY ending Sep 2024: ¥1.28B¥1.28BFY ending Sep 2025: ¥1.87B¥1.87BFY22FY23FY24FY24FY25
Free cash flow¥1.76B
FY ending Sep 2022: ¥680.1M¥680.1MFY ending Sep 2023: ¥934.3M¥934.3MFY ending Sep 2024: ¥1.27B¥1.27BFY ending Sep 2025: ¥1.76B¥1.76BFY22FY23FY24FY24FY25
Net income¥1.17B
FY ending Sep 2022: ¥650M¥650MFY ending Sep 2023: ¥334.6M¥334.6MFY ending Sep 2024: ¥733.5M¥733.5MFY ending Sep 2024: ¥733.5M¥733.5MFY ending Sep 2025: ¥1.17B¥1.17BFY22FY23FY24FY24FY25

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22期(2024/10/01-2025/09/30)

    ID S100XAZ62025-12-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2023/10/01-2024/09/30)

    ID S100UZ0M2024-12-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2022/10/01-2023/09/30)

    ID S100SGON2023-12-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和3年10月1日-令和4年9月30日)

    ID S100PT372022-12-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和2年10月1日-令和3年9月30日)

    ID S100N2K92021-12-16Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和1年10月1日-令和2年9月30日)

    ID S100KEPT2020-12-21Open

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.