CraviaCRAVIA Inc.6573東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Cravia do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥281.2M
Capex
¥6.3M
of revenue 1.2%
Free cash flow
-¥287.5M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥258.6M
Operating cash flow-¥281.2M
Cash vs. profit gap
-¥22.6M
CapEx intensity (capex ÷ revenue)
1.2%

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

Five-year trend

Operating cash flow-¥281.2M
FY ending Dec 2021: -¥217.9M-¥217.9MFY ending Dec 2022: -¥515.8M-¥515.8MFY ending Dec 2023: -¥577.1M-¥577.1MFY ending Dec 2024: -¥266.3M-¥266.3MFY ending Dec 2025: -¥281.2M-¥281.2MFY21FY22FY23FY24FY25
Free cash flow-¥287.5M
FY ending Dec 2021: -¥246.1M-¥246.1MFY ending Dec 2022: -¥532.9M-¥532.9MFY ending Dec 2023: -¥585M-¥585MFY ending Dec 2024: -¥272.5M-¥272.5MFY ending Dec 2025: -¥287.5M-¥287.5MFY21FY22FY23FY24FY25
Net income-¥258.6M
FY ending Dec 2021: -¥740.8M-¥740.8MFY ending Dec 2022: -¥231.8M-¥231.8MFY ending Dec 2023: -¥491.5M-¥491.5MFY ending Dec 2024: -¥337.7M-¥337.7MFY ending Dec 2025: -¥258.6M-¥258.6MFY21FY22FY23FY24FY25

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 S100XURW2026-03-27Open
  • EDINET (FSA Japan)

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

    ID S100VI4M2025-03-28Open
  • EDINET (FSA Japan)

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

    ID S100T67T2024-03-28Open
  • EDINET (FSA Japan)

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

    ID S100QP282023-05-15Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第15期(令和3年1月1日-令和3年12月31日)

    ID S100O2Y12022-05-18Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第14期(令和2年1月1日-令和2年12月31日)

    ID S100LZPX2021-07-14Open

Extracted from XBRL: 48 / 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.