CookpadCookpad Inc.2193東証スタンダードサービス業FY ending Dec 2025, consolidated, IFRS

What does Cookpad do with its cash?

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

Operating cash flow
¥577.5M
Capex
¥58.9M
of revenue 1.1%
Free cash flow
¥518.7M
Returned to shareholders
¥1.74B
of net income: 235%

Cash flow ratios

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

Net income¥741.4M
Operating cash flow¥577.5M
Cash conversion (operating CF ÷ operating income)
218.5%
Cash vs. profit gap
-¥163.9M(純利益の -22.1%)
CapEx intensity (capex ÷ revenue)
1.1%
Investing CF relative to operating CF
852.9%

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

Five-year trend

Operating cash flow¥577.5M
FY ending Dec 2021: -¥1.77B-¥1.77BFY ending Dec 2022: -¥2.7B-¥2.7BFY ending Dec 2023: -¥2.16B-¥2.16BFY ending Dec 2024: ¥1.52B¥1.52BFY ending Dec 2025: ¥577.5M¥577.5MFY21FY22FY23FY24FY25
Free cash flow¥518.7M
FY ending Dec 2021: -¥1.95B-¥1.95BFY ending Dec 2022: -¥2.76B-¥2.76BFY ending Dec 2023: -¥2.2B-¥2.2BFY ending Dec 2024: ¥1.3B¥1.3BFY ending Dec 2025: ¥518.7M¥518.7MFY21FY22FY23FY24FY25
Net income¥741.4M
FY ending Dec 2021: -¥2.38B-¥2.38BFY ending Dec 2022: -¥3.49B-¥3.49BFY ending Dec 2023: -¥2.23B-¥2.23BFY ending Dec 2024: ¥1.33B¥1.33BFY ending Dec 2025: ¥741.4M¥741.4MFY21FY22FY23FY24FY25

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29期(2025/01/01-2025/12/31)

    ID S100XTNM2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2024/01/01-2024/12/31)

    ID S100VI282025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2023/01/01-2023/12/31)

    ID S100T47Q2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2022/01/01-2022/12/31)

    ID S100QHO82023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和3年1月1日-令和3年12月31日)

    ID S100NPWA2022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和2年1月1日-令和2年12月31日)

    ID S100L0EG2021-03-24Open

Extracted from XBRL: 38 / 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.