BalmudaBALMUDA Inc.6612東証グロース電気機器FY ending Dec 2025, consolidated, J-GAAP

What does Balmuda do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥577M
Capex
¥388M
of revenue 3.8%
Free cash flow
-¥965M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥1.6B
Operating cash flow-¥577M
Cash vs. profit gap
¥1.02B
CapEx intensity (capex ÷ revenue)
3.8%

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

Five-year trend

Operating cash flow-¥577M
FY ending Dec 2021: -¥3.24B-¥3.24BFY ending Dec 2022: ¥840M¥840MFY ending Dec 2023: ¥246M¥246MFY ending Dec 2024: ¥1.35B¥1.35BFY ending Dec 2025: -¥577M-¥577MFY21FY22FY23FY24FY25
Free cash flow-¥965M
FY ending Dec 2021: -¥4.12B-¥4.12BFY ending Dec 2022: ¥231M¥231MFY ending Dec 2023: -¥192M-¥192MFY ending Dec 2024: ¥1.15B¥1.15BFY ending Dec 2025: -¥965M-¥965MFY21FY22FY23FY24FY25
Net income-¥1.6B
FY ending Dec 2021: ¥1.01B¥1.01BFY ending Dec 2022: ¥3M¥3MFY ending Dec 2023: -¥2.07B-¥2.07BFY ending Dec 2024: ¥67M¥67MFY ending Dec 2025: -¥1.6B-¥1.6BFY21FY22FY23FY24FY25

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23期(2025/01/01-2025/12/31)

    ID S100XTCP2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2024/01/01-2024/12/31)

    ID S100VHD72025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2023/01/01-2023/12/31)

    ID S100T3UY2024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2022/01/01-2022/12/31)

    ID S100QFPZ2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和3年1月1日-令和3年12月31日)

    ID S100NPYD2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和2年1月1日-令和2年12月31日)

    ID S100L01C2021-03-25Open

Extracted from XBRL: 46 / 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.