BrassBrass Corporation2424東証スタンダードサービス業FY ending Jul 2025, consolidated, J-GAAP

What does Brass do with its cash?

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

Operating cash flow
¥1.91B
Capex
¥672.9M
of revenue 5.0%
Free cash flow
¥1.24B
Returned to shareholders
¥42.4M
of net income: 10%
Dividend per share
¥8
Payout ratio (reported)
10.8%

Cash flow ratios

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

Net income¥412.4M
Operating cash flow¥1.91B
Cash conversion (operating CF ÷ operating income)
253.9%
Cash vs. profit gap
¥1.5B(純利益の 362.8%)
Shareholder payments — dividends
of net income 10.3% · of FCF 3.4%
CapEx intensity (capex ÷ revenue)
5.0%
Investing CF relative to operating CF
43.7%

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

Five-year trend

Operating cash flow¥1.91B
FY ending Jul 2021: ¥1.46B¥1.46BFY ending Jul 2022: ¥1.21B¥1.21BFY ending Jul 2023: ¥1.33B¥1.33BFY ending Jul 2024: ¥536.9M¥536.9MFY ending Jul 2025: ¥1.91B¥1.91BFY21FY22FY23FY24FY25
Free cash flow¥1.24B
FY ending Jul 2021: ¥1.3B¥1.3BFY ending Jul 2022: ¥749.7M¥749.7MFY ending Jul 2023: ¥921.2M¥921.2MFY ending Jul 2024: -¥628.4M-¥628.4MFY ending Jul 2025: ¥1.24B¥1.24BFY21FY22FY23FY24FY25
Net income¥412.4M
FY ending Jul 2021: ¥169.6M¥169.6MFY ending Jul 2022: ¥734.8M¥734.8MFY ending Jul 2023: ¥722.1M¥722.1MFY ending Jul 2024: ¥275.1M¥275.1MFY ending Jul 2025: ¥412.4M¥412.4MFY21FY22FY23FY24FY25

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22期(2024/08/01-2025/07/31)

    ID S100WX022025-10-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2023/08/01-2024/07/31)

    ID S100UKXP2024-10-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2022/08/01-2023/07/31)

    ID S100RZLE2023-10-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和3年8月1日-令和4年7月31日)

    ID S100PCQJ2022-10-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和2年8月1日-令和3年7月31日)

    ID S100MMZY2021-10-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和1年8月1日-令和2年7月31日)

    ID S100JYFI2020-10-29Open

Extracted from XBRL: 45 / 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.