BizmatesBizmates, Inc.9345東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Bizmates do with its cash?

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

Operating cash flow
¥224.6M
Capex
¥173.9M
of revenue 5.0%
Free cash flow
¥50.7M
Returned to shareholders
¥48.1M
of net income: 24%
Dividend per share
¥15
Payout ratio (reported)
28.3%

Cash flow ratios

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

Net income¥197.1M
Operating cash flow¥224.6M
Cash conversion (operating CF ÷ operating income)
79.3%
Cash vs. profit gap
¥27.5M(純利益の 13.9%)
Shareholder payments — dividends
of net income 24.4% · of FCF 94.8%
CapEx intensity (capex ÷ revenue)
5.0%
Investing CF relative to operating CF
43.4%

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

Five-year trend

Operating cash flow¥224.6M
FY ending Dec 2021: ¥316.5M¥316.5MFY ending Dec 2022: ¥286.7M¥286.7MFY ending Dec 2023: ¥253.7M¥253.7MFY ending Dec 2024: ¥430.9M¥430.9MFY ending Dec 2025: ¥224.6M¥224.6MFY21FY22FY23FY24FY25
Free cash flow¥50.7M
FY ending Dec 2021: ¥248.4M¥248.4MFY ending Dec 2022: ¥196.8M¥196.8MFY ending Dec 2023: ¥130.5M¥130.5MFY ending Dec 2024: ¥65.3M¥65.3MFY ending Dec 2025: ¥50.7M¥50.7MFY21FY22FY23FY24FY25
Net income¥197.1M
FY ending Dec 2021: ¥184.5M¥184.5MFY ending Dec 2022: ¥225.9M¥225.9MFY ending Dec 2023: ¥199.4M¥199.4MFY ending Dec 2024: ¥229.8M¥229.8MFY ending Dec 2025: ¥197.1M¥197.1MFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2025/01/01-2025/12/31)

    ID S100XUK82026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2024/01/01-2024/12/31)

    ID S100VHAH2025-03-27Open
  • EDINET (FSA Japan)

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

    ID S100T5JO2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2022/01/01-2022/12/31)

    ID S100QJ0B2023-03-31Open

Extracted from XBRL: 48 / 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.