BalnibarbiBALNIBARBI Co., Ltd.3418東証グロースサービス業FY ending Jul 2025, consolidated, J-GAAP

What does Balnibarbi do with its cash?

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

Operating cash flow
¥1.12B
Capex
¥1.9B
of revenue 13.2%
Free cash flow
-¥776.2M
Returned to shareholders
¥71.3M
of net income: 17%
Dividend per share
¥7.5
Payout ratio (reported)
21.2%

Cash flow ratios

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

Net income¥428.8M
Operating cash flow¥1.12B
Cash conversion (operating CF ÷ operating income)
175.4%
Cash vs. profit gap
¥691.6M(純利益の 161.3%)
Shareholder payments — dividends
of net income 16.6%
CapEx intensity (capex ÷ revenue)
13.2%
Investing CF relative to operating CF
161.3%

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

Five-year trend

Operating cash flow¥1.12B
FY ending Jul 2021: -¥101.3M-¥101.3MFY ending Jul 2022: ¥1.21B¥1.21BFY ending Jul 2023: ¥548.7M¥548.7MFY ending Jul 2024: ¥424.7M¥424.7MFY ending Jul 2025: ¥1.12B¥1.12BFY21FY22FY23FY24FY25
Free cash flow-¥776.2M
FY ending Jul 2021: -¥539.3M-¥539.3MFY ending Jul 2022: ¥763.1M¥763.1MFY ending Jul 2023: -¥189.7M-¥189.7MFY ending Jul 2024: -¥350.4M-¥350.4MFY ending Jul 2025: -¥776.2M-¥776.2MFY21FY22FY23FY24FY25
Net income¥428.8M
FY ending Jul 2021: ¥357.9M¥357.9MFY ending Jul 2022: ¥123.8M¥123.8MFY ending Jul 2023: ¥673.5M¥673.5MFY ending Jul 2024: ¥538.2M¥538.2MFY ending Jul 2025: ¥428.8M¥428.8MFY21FY22FY23FY24FY25

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34期(2024/08/01-2025/07/31)

    ID S100WX0H2025-10-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(2023/08/01-2024/07/31)

    ID S100ULNC2024-10-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(2022/08/01-2023/07/31)

    ID S100S2XF2023-10-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第31期(令和3年8月1日-令和4年7月31日)

    ID S100PF1Z2022-10-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第30期(令和2年8月1日-令和3年7月31日)

    ID S100MO9D2021-10-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(令和1年8月1日-令和2年7月31日)

    ID S100K02S2020-10-30Open

Extracted from XBRL: 51 / 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.