BaseBASE, INC.4477東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Base do with its cash?

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

Operating cash flow
¥3.28B
Capex
¥15M
of revenue 0.1%
Free cash flow
¥3.27B
Returned to shareholders
¥1.01B
of net income: 55%
Dividend per share
¥5
Payout ratio (reported)
38.4%

Cash flow ratios

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

Net income¥1.83B
Operating cash flow¥3.28B
Cash conversion (operating CF ÷ operating income)
194.7%
Cash vs. profit gap
¥1.46B(純利益の 79.8%)
CapEx intensity (capex ÷ revenue)
0.1%
Investing CF relative to operating CF
93.6%

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

Five-year trend

Operating cash flow¥3.28B
FY ending Dec 2021: ¥1.78B¥1.78BFY ending Dec 2022: -¥1.71B-¥1.71BFY ending Dec 2023: -¥80M-¥80MFY ending Dec 2024: ¥3.66B¥3.66BFY ending Dec 2025: ¥3.28B¥3.28BFY21FY22FY23FY24FY25
Free cash flow¥3.27B
FY ending Dec 2021: ¥1.76B¥1.76BFY ending Dec 2022: -¥1.73B-¥1.73BFY ending Dec 2023: -¥133M-¥133MFY ending Dec 2024: ¥3.63B¥3.63BFY ending Dec 2025: ¥3.27B¥3.27BFY21FY22FY23FY24FY25
Net income¥1.83B
FY ending Dec 2021: -¥1.19B-¥1.19BFY ending Dec 2022: -¥1.73B-¥1.73BFY ending Dec 2023: -¥606M-¥606MFY ending Dec 2024: ¥340M¥340MFY ending Dec 2025: ¥1.83B¥1.83BFY21FY22FY23FY24FY25

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13期(2025/01/01-2025/12/31)

    ID S100XSMS2026-03-23Open
  • EDINET (FSA Japan)

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

    ID S100VI9G2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2023/01/01-2023/12/31)

    ID S100T57E2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2022/01/01-2022/12/31)

    ID S100QGKX2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和3年1月1日-令和3年12月31日)

    ID S100NQ042022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和2年1月1日-令和2年12月31日)

    ID S100L1PB2021-03-26Open

Extracted from XBRL: 49 / 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.