BeagleeBeaglee Inc.3981東証スタンダード情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Beaglee do with its cash?

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

Operating cash flow
¥1.54B
Capex
¥272.2M
of revenue 1.6%
Free cash flow
¥1.27B
Returned to shareholders
¥128.1M
of net income: 19%
Dividend per share
¥42
Payout ratio (reported)
35.1%

Cash flow ratios

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

Net income¥683.7M
Operating cash flow¥1.54B
Cash conversion (operating CF ÷ operating income)
112.5%
Cash vs. profit gap
¥855.7M(純利益の 125.2%)
Shareholder payments — dividends
of net income 18.7% · of FCF 10.1%
CapEx intensity (capex ÷ revenue)
1.6%
Investing CF relative to operating CF
14.4%

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

Five-year trend

Operating cash flow¥1.54B
FY ending Dec 2021: ¥1.57B¥1.57BFY ending Dec 2022: ¥2.38B¥2.38BFY ending Dec 2023: ¥1.86B¥1.86BFY ending Dec 2024: ¥2.34B¥2.34BFY ending Dec 2025: ¥1.54B¥1.54BFY21FY22FY23FY24FY25
Free cash flow¥1.27B
FY ending Dec 2021: ¥1.2B¥1.2BFY ending Dec 2022: ¥2.13B¥2.13BFY ending Dec 2023: ¥1.69B¥1.69BFY ending Dec 2024: ¥2.16B¥2.16BFY ending Dec 2025: ¥1.27B¥1.27BFY21FY22FY23FY24FY25
Net income¥683.7M
FY ending Dec 2021: ¥444.9M¥444.9MFY ending Dec 2022: ¥664.5M¥664.5MFY ending Dec 2023: ¥689.2M¥689.2MFY ending Dec 2024: ¥1.3B¥1.3BFY ending Dec 2025: ¥683.7M¥683.7MFY21FY22FY23FY24FY25

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 S100XUQE2026-03-27Open
  • EDINET (FSA Japan)

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

    ID S100VHVP2025-03-28Open
  • EDINET (FSA Japan)

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

    ID S100T5422024-03-28Open
  • EDINET (FSA Japan)

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

    ID S100QHT02023-03-30Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第9期(令和3年1月1日-令和3年12月31日)

    ID S100PUTB2022-12-23Open
  • 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 S100L2UU2021-03-31Open

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.