CRI MiddlewareCRI Middleware Co., Ltd.3698東証グロース情報・通信業FY ending Sep 2025, consolidated, J-GAAP

What does CRI Middleware do with its cash?

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

Operating cash flow
¥849.7M
Capex
¥20.4M
of revenue 0.6%
Free cash flow
¥829.3M
Returned to shareholders
¥104.5M
of net income: 25%
Dividend per share
¥25
Payout ratio (reported)
37.1%

Cash flow ratios

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

Net income¥420.7M
Operating cash flow¥849.7M
Cash conversion (operating CF ÷ operating income)
153.3%
Cash vs. profit gap
¥429M(純利益の 102.0%)
Shareholder payments — dividends
of net income 24.8% · of FCF 12.6%
CapEx intensity (capex ÷ revenue)
0.6%
Investing CF relative to operating CF
15.9%

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

Five-year trend

Operating cash flow¥849.7M
FY ending Sep 2021: ¥546.2M¥546.2MFY ending Sep 2022: ¥23.3M¥23.3MFY ending Sep 2023: ¥495.4M¥495.4MFY ending Sep 2024: ¥328.3M¥328.3MFY ending Sep 2025: ¥849.7M¥849.7MFY21FY22FY23FY24FY25
Free cash flow¥829.3M
FY ending Sep 2021: ¥355.6M¥355.6MFY ending Sep 2022: -¥409.4M-¥409.4MFY ending Sep 2023: ¥330.2M¥330.2MFY ending Sep 2024: ¥215.6M¥215.6MFY ending Sep 2025: ¥829.3M¥829.3MFY21FY22FY23FY24FY25
Net income¥420.7M
FY ending Sep 2021: ¥199.7M¥199.7MFY ending Sep 2022: -¥339.6M-¥339.6MFY ending Sep 2023: ¥232.6M¥232.6MFY ending Sep 2024: ¥304.5M¥304.5MFY ending Sep 2025: ¥420.7M¥420.7MFY21FY22FY23FY24FY25

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25期(2024/10/01-2025/09/30)

    ID S100XAH02025-12-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2023/10/01-2024/09/30)

    ID S100UZBH2024-12-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2022/10/01-2023/09/30)

    ID S100SIJN2023-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和3年10月1日-令和4年9月30日)

    ID S100PV8L2022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和2年10月1日-令和3年9月30日)

    ID S100N2TF2021-12-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和1年10月1日-令和2年9月30日)

    ID S100KEEH2020-12-18Open

Extracted from XBRL: 47 / 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.