B-LotB-Lot Company Limited3452東証スタンダード不動産業FY ending Dec 2025, consolidated, J-GAAP

What does B-Lot do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥9.45B
Capex
¥833M
of revenue 2.2%
Free cash flow
-¥10.3B
Returned to shareholders
¥2.54B
of net income: 57%
Dividend per share
¥73
Payout ratio (reported)
26.0%

Cash flow ratios

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

Net income¥4.42B
Operating cash flow-¥9.45B
Cash conversion (operating CF ÷ operating income)
-124.7%
Cash vs. profit gap
-¥13.9B(純利益の -313.8%)
Shareholder returns
of net income 57.5%
Shareholder payments — dividends
of net income 26.5%
CapEx intensity (capex ÷ revenue)
2.2%

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

Five-year trend

Operating cash flow-¥9.45B
FY ending Dec 2021: ¥298M¥298MFY ending Dec 2022: -¥4.05B-¥4.05BFY ending Dec 2023: ¥5.01B¥5.01BFY ending Dec 2024: ¥6.15B¥6.15BFY ending Dec 2025: -¥9.45B-¥9.45BFY21FY22FY23FY24FY25
Free cash flow-¥10.3B
FY ending Dec 2021: ¥167M¥167MFY ending Dec 2022: -¥4.09B-¥4.09BFY ending Dec 2023: ¥4.88B¥4.88BFY ending Dec 2024: ¥5.81B¥5.81BFY ending Dec 2025: -¥10.3B-¥10.3BFY21FY22FY23FY24FY25
Net income¥4.42B
FY ending Dec 2021: ¥953M¥953MFY ending Dec 2022: ¥1.64B¥1.64BFY ending Dec 2023: ¥3.3B¥3.3BFY ending Dec 2024: ¥3.94B¥3.94BFY ending Dec 2025: ¥4.42B¥4.42BFY21FY22FY23FY24FY25

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18期(2025/01/01-2025/12/31)

    ID S100XTWZ2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2024/01/01-2024/12/31)

    ID S100VHZT2025-03-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第16期(2023/01/01-2023/12/31)

    ID S100TCEN2024-04-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2022/01/01-2022/12/31)

    ID S100QG0W2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和3年1月1日-令和3年12月31日)

    ID S100NR2W2022-03-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第13期(令和2年1月1日-令和2年12月31日)

    ID S100LHNJ2021-06-10Open

Extracted from XBRL: 52 / Derived from other figures: 2

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.