CRG HoldingsCRG HOLDINGS CO.,LTD.7041東証グロースサービス業FY ending Sep 2025, consolidated, J-GAAP

What does CRG Holdings do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥13.5M
Capex
¥265.1M
of revenue 1.6%
Free cash flow
-¥278.6M
Returned to shareholders
¥0
of net income: 0%
Dividend per share
¥9
Payout ratio (reported)
23.5%

Cash flow ratios

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

Net income¥153.3M
Operating cash flow-¥13.5M
Cash conversion (operating CF ÷ operating income)
-4.8%
Cash vs. profit gap
-¥166.8M(純利益の -108.8%)
CapEx intensity (capex ÷ revenue)
1.6%

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

Five-year trend

Operating cash flow-¥13.5M
FY ending Sep 2021: ¥244.8M¥244.8MFY ending Sep 2022: ¥652.2M¥652.2MFY ending Sep 2023: ¥436.5M¥436.5MFY ending Sep 2024: -¥1.76B-¥1.76BFY ending Sep 2025: -¥13.5M-¥13.5MFY21FY22FY23FY24FY25
Free cash flow-¥278.6M
FY ending Sep 2021: ¥194M¥194MFY ending Sep 2022: ¥580.5M¥580.5MFY ending Sep 2023: -¥177M-¥177MFY ending Sep 2024: -¥2.53B-¥2.53BFY ending Sep 2025: -¥278.6M-¥278.6MFY21FY22FY23FY24FY25
Net income¥153.3M
FY ending Sep 2021: ¥308M¥308MFY ending Sep 2022: ¥287.6M¥287.6MFY ending Sep 2023: ¥44.4M¥44.4MFY ending Sep 2024: -¥369.4M-¥369.4MFY ending Sep 2025: ¥153.3M¥153.3MFY21FY22FY23FY24FY25

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12期(2024/10/01-2025/09/30)

    ID S100XCNC2025-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2023/10/01-2024/09/30)

    ID S100V0UJ2024-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2022/10/01-2023/09/30)

    ID S100SJ0J2023-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和3年10月1日-令和4年9月30日)

    ID S100PUML2022-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和2年10月1日-令和3年9月30日)

    ID S100N4EI2021-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(令和1年10月1日-令和2年9月30日)

    ID S100KFGJ2020-12-23Open

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.