Cross Marketing GroupCross Marketing Group Inc.3675東証プライム情報・通信業FY ending Jun 2025, consolidated, J-GAAP

What does Cross Marketing Group do with its cash?

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

Operating cash flow
¥1.96B
Capex
¥244.6M
of revenue 0.8%
Free cash flow
¥1.71B
Returned to shareholders
¥629.7M
of net income: 46%
Dividend per share
¥14
Payout ratio (reported)
61.9%

Cash flow ratios

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

Net income¥1.36B
Operating cash flow¥1.96B
Cash conversion (operating CF ÷ operating income)
77.5%
Cash vs. profit gap
¥599.9M(純利益の 44.2%)
Shareholder returns
of net income 46.4% · of FCF 36.8%
Shareholder payments — dividends
of net income 18.9% · of FCF 15.0%
CapEx intensity (capex ÷ revenue)
0.8%
Investing CF relative to operating CF
24.5%

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

Five-year trend

Operating cash flow¥1.96B
FY ending Jun 2021: ¥1.05B¥1.05BFY ending Jun 2022: ¥1.95B¥1.95BFY ending Jun 2023: ¥1.8B¥1.8BFY ending Jun 2024: ¥1.57B¥1.57BFY ending Jun 2025: ¥1.96B¥1.96BFY21FY22FY23FY24FY25
Free cash flow¥1.71B
FY ending Jun 2021: ¥925.3M¥925.3MFY ending Jun 2022: ¥1.63B¥1.63BFY ending Jun 2023: ¥1.25B¥1.25BFY ending Jun 2024: ¥1.33B¥1.33BFY ending Jun 2025: ¥1.71B¥1.71BFY21FY22FY23FY24FY25
Net income¥1.36B
FY ending Jun 2021: ¥540M¥540MFY ending Jun 2022: ¥1.56B¥1.56BFY ending Jun 2023: ¥1.01B¥1.01BFY ending Jun 2024: ¥1.19B¥1.19BFY ending Jun 2025: ¥1.36B¥1.36BFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2024/07/01-2025/06/30)

    ID S100WQAV2025-09-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2023/07/01-2024/06/30)

    ID S100UFV82024-09-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2022/07/01-2023/06/30)

    ID S100RXB92023-09-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(令和3年7月1日-令和4年6月30日)

    ID S100P9EO2022-09-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和3年1月1日-令和3年6月30日)

    ID S100MI5C2021-09-29Open

Extracted from XBRL: 51 / 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.