CellSeedCellSeed Inc.7776東証グロース精密機器FY ending Dec 2025, non-consolidated, J-GAAP

What does CellSeed do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥989M
Capex
¥26.7M
of revenue 31.9%
Free cash flow
-¥1.02B
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥1.1B
Operating cash flow-¥989M
Cash vs. profit gap
¥115.1M
CapEx intensity (capex ÷ revenue)
31.9%

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

Five-year trend

Operating cash flow-¥989M
FY ending Dec 2021: -¥817.2M-¥817.2MFY ending Dec 2022: -¥718M-¥718MFY ending Dec 2023: -¥779.4M-¥779.4MFY ending Dec 2024: -¥866.1M-¥866.1MFY ending Dec 2025: -¥989M-¥989MFY21FY22FY23FY24FY25
Free cash flow-¥1.02B
FY ending Dec 2022: -¥733.6M-¥733.6MFY ending Dec 2023: -¥801.1M-¥801.1MFY ending Dec 2024: -¥884.5M-¥884.5MFY ending Dec 2025: -¥1.02B-¥1.02BFY21FY22FY23FY24FY25
Net income-¥1.1B
FY ending Dec 2021: -¥914.5M-¥914.5MFY ending Dec 2022: -¥759.7M-¥759.7MFY ending Dec 2023: -¥846.5M-¥846.5MFY ending Dec 2024: -¥859.8M-¥859.8MFY ending Dec 2025: -¥1.1B-¥1.1BFY21FY22FY23FY24FY25

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25期(2025/01/01-2025/12/31)

    ID S100XUKD2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2024/01/01-2024/12/31)

    ID S100VGWL2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2023/01/01-2023/12/31)

    ID S100T4XQ2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2022/01/01-2022/12/31)

    ID S100QIL12023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和3年1月1日-令和3年12月31日)

    ID S100NR3A2022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和2年1月1日-令和2年12月31日)

    ID S100L1WE2021-03-29Open

Extracted from XBRL: 41 / 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.