CGS HoldingsCGS HOLDINGS INC.6633東証スタンダード電気機器FY ending Dec 2025, consolidated, J-GAAP

What does CGS Holdings do with its cash?

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

Operating cash flow
¥253.8M
Capex
¥77.5M
of revenue 1.6%
Free cash flow
¥176.3M
Returned to shareholders
¥127M
of net income: 48%
Dividend per share
¥10
Payout ratio (reported)
313.3%

Cash flow ratios

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

Net income¥264M
Operating cash flow¥253.8M
Cash conversion (operating CF ÷ operating income)
74.0%
Cash vs. profit gap
-¥10.2M(純利益の -3.9%)
Shareholder returns
of net income 48.1% · of FCF 72.1%
Shareholder payments — dividends
of net income 36.3% · of FCF 54.3%
CapEx intensity (capex ÷ revenue)
1.6%
Investing CF relative to operating CF
65.3%

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

Five-year trend

Operating cash flow¥253.8M
FY ending Dec 2021: ¥339.7M¥339.7MFY ending Dec 2022: ¥411.8M¥411.8MFY ending Dec 2023: ¥89.4M¥89.4MFY ending Dec 2024: ¥209.4M¥209.4MFY ending Dec 2025: ¥253.8M¥253.8MFY21FY22FY23FY24FY25
Free cash flow¥176.3M
FY ending Dec 2021: ¥299.5M¥299.5MFY ending Dec 2022: ¥359.9M¥359.9MFY ending Dec 2023: ¥14.1M¥14.1MFY ending Dec 2024: ¥188.5M¥188.5MFY ending Dec 2025: ¥176.3M¥176.3MFY21FY22FY23FY24FY25
Net income¥264M
FY ending Dec 2021: ¥218.9M¥218.9MFY ending Dec 2022: ¥293.8M¥293.8MFY ending Dec 2023: ¥68.4M¥68.4MFY ending Dec 2024: ¥121.9M¥121.9MFY ending Dec 2025: ¥264M¥264MFY21FY22FY23FY24FY25

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19期(2025/01/01-2025/12/31)

    ID S100XRYC2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2024/01/01-2024/12/31)

    ID S100VFRH2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2023/01/01-2023/12/31)

    ID S100T3WO2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2022/01/01-2022/12/31)

    ID S100QFGU2023-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和3年1月1日-令和3年12月31日)

    ID S100NPKP2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和2年1月1日-令和2年12月31日)

    ID S100KZSF2021-03-25Open

Extracted from XBRL: 50 / 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.