BroadleafBroadleaf Co.,Ltd.3673東証プライム情報・通信業FY ending Dec 2025, consolidated, IFRS

What does Broadleaf do with its cash?

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

Operating cash flow
¥6.9B
Capex
¥4.45B
of revenue 21.4%
Free cash flow
¥2.45B
Returned to shareholders
¥403.7M
of net income: 33%
Dividend per share
¥6
Payout ratio (reported)
86.1%

Cash flow ratios

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

Net income¥1.24B
Operating cash flow¥6.9B
Cash conversion (operating CF ÷ operating income)
334.4%
Cash vs. profit gap
¥5.66B(純利益の 456.1%)
Shareholder returns
of net income 32.6% · of FCF 16.5%
Shareholder payments — dividends
of net income 32.5% · of FCF 16.5%
CapEx intensity (capex ÷ revenue)
21.4%
Investing CF relative to operating CF
63.9%

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

Five-year trend

Operating cash flow¥6.9B
FY ending Dec 2021: ¥3.78B¥3.78BFY ending Dec 2022: ¥1.61B¥1.61BFY ending Dec 2023: ¥3.42B¥3.42BFY ending Dec 2024: ¥6.53B¥6.53BFY ending Dec 2025: ¥6.9B¥6.9BFY21FY22FY23FY24FY25
Free cash flow¥2.45B
FY ending Dec 2021: ¥284.7M¥284.7MFY ending Dec 2022: -¥1.41B-¥1.41BFY ending Dec 2023: -¥698.2M-¥698.2MFY ending Dec 2024: ¥1.97B¥1.97BFY ending Dec 2025: ¥2.45B¥2.45BFY21FY22FY23FY24FY25
Net income¥1.24B
FY ending Dec 2021: ¥2.17B¥2.17BFY ending Dec 2022: -¥2.43B-¥2.43BFY ending Dec 2023: -¥1.49B-¥1.49BFY ending Dec 2024: ¥343.3M¥343.3MFY ending Dec 2025: ¥1.24B¥1.24BFY21FY22FY23FY24FY25

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17期(2025/01/01-2025/12/31)

    ID S100XS432026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2024/01/01-2024/12/31)

    ID S100VFYB2025-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2023/01/01-2023/12/31)

    ID S100T3UG2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2022/01/01-2022/12/31)

    ID S100QG3E2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和3年1月1日-令和3年12月31日)

    ID S100NR9Y2022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(令和2年1月1日-令和2年12月31日)

    ID S100L22V2021-03-29Open

Extracted from XBRL: 46 / 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.