Columbia WorksColumbia Works Inc.146A東証スタンダード不動産業FY ending Dec 2025, consolidated, J-GAAP

What does Columbia Works do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥4.32B
Capex
¥1.45B
of revenue 3.9%
Free cash flow
-¥5.76B
Returned to shareholders
¥399M
of net income: 12%
Dividend per share
¥78
Payout ratio (reported)
19.5%

Cash flow ratios

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

Net income¥3.46B
Operating cash flow-¥4.32B
Cash conversion (operating CF ÷ operating income)
-71.6%
Cash vs. profit gap
-¥7.78B(純利益の -224.7%)
Shareholder payments — dividends
of net income 11.5%
CapEx intensity (capex ÷ revenue)
3.9%

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

Five-year trend

Operating cash flow-¥4.32B
FY ending Dec 2022: -¥5.74B-¥5.74BFY ending Dec 2023: -¥1.78B-¥1.78BFY ending Dec 2024: -¥14.3B-¥14.3BFY ending Dec 2025: -¥4.32B-¥4.32BFY22FY23FY24FY25
Free cash flow-¥5.76B
FY ending Dec 2022: -¥6.13B-¥6.13BFY ending Dec 2023: -¥2.92B-¥2.92BFY ending Dec 2024: -¥16B-¥16BFY ending Dec 2025: -¥5.76B-¥5.76BFY22FY23FY24FY25
Net income¥3.46B
FY ending Dec 2022: ¥1.17B¥1.17BFY ending Dec 2023: ¥1.52B¥1.52BFY ending Dec 2024: ¥2.24B¥2.24BFY ending Dec 2025: ¥3.46B¥3.46BFY22FY23FY24FY25

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 (3)
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2025/01/01-2025/12/31)

    ID S100XUIC2026-03-26Open
  • EDINET (FSA Japan)

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

    ID S100VJ202025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2023/01/01-2023/12/31)

    ID S100T6JR2024-03-29Open

Extracted from XBRL: 47 / Derived from other figures: 2

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.