CeresCERES INC.3696東証プライム情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Ceres do with its cash?

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

Operating cash flow
¥1.67B
Capex
¥486.8M
of revenue 1.6%
Free cash flow
¥1.18B
Returned to shareholders
¥690.1M
of net income: 28%
Dividend per share
¥80
Payout ratio (reported)
25.1%

Cash flow ratios

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

Net income¥2.5B
Operating cash flow¥1.67B
Cash conversion (operating CF ÷ operating income)
71.6%
Cash vs. profit gap
-¥827M(純利益の -33.1%)
Shareholder payments — dividends
of net income 27.6% · of FCF 58.3%
CapEx intensity (capex ÷ revenue)
1.6%
Investing CF relative to operating CF
44.5%

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

Five-year trend

Operating cash flow¥1.67B
FY ending Dec 2021: ¥1.16B¥1.16BFY ending Dec 2022: ¥101.8M¥101.8MFY ending Dec 2023: ¥1.06B¥1.06BFY ending Dec 2024: ¥722M¥722MFY ending Dec 2025: ¥1.67B¥1.67BFY21FY22FY23FY24FY25
Free cash flow¥1.18B
FY ending Dec 2021: ¥983.8M¥983.8MFY ending Dec 2022: -¥314.2M-¥314.2MFY ending Dec 2023: ¥557.5M¥557.5MFY ending Dec 2024: ¥104.5M¥104.5MFY ending Dec 2025: ¥1.18B¥1.18BFY21FY22FY23FY24FY25
Net income¥2.5B
FY ending Dec 2021: ¥2.78B¥2.78BFY ending Dec 2022: ¥46.6M¥46.6MFY ending Dec 2023: ¥451.1M¥451.1MFY ending Dec 2024: ¥1.48B¥1.48BFY ending Dec 2025: ¥2.5B¥2.5BFY21FY22FY23FY24FY25

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21期(2025/01/01-2025/12/31)

    ID S100XU6S2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2024/01/01-2024/12/31)

    ID S100VH332025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2023/01/01-2023/12/31)

    ID S100T57C2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2022/01/01-2022/12/31)

    ID S100QIJ52023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和3年1月1日-令和3年12月31日)

    ID S100NPLY2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和2年1月1日-令和2年12月31日)

    ID S100L0SA2021-03-25Open

Extracted from XBRL: 51 / 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.