CubeCUBE CO., LTD.7112東証グロース小売業FY ending Dec 2025, non-consolidated, J-GAAP

What does Cube do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥254.4M
Capex
¥158.8M
of revenue 3.3%
Free cash flow
-¥413.2M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

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

Net income¥34.8M
Operating cash flow-¥254.4M
Cash conversion (operating CF ÷ operating income)
-428.8%
Cash vs. profit gap
-¥289.2M(純利益の -830.0%)
CapEx intensity (capex ÷ revenue)
3.3%

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

Five-year trend

Operating cash flow-¥254.4M
FY ending Dec 2021: ¥1.02B¥1.02BFY ending Dec 2022: ¥393.8M¥393.8MFY ending Dec 2023: -¥177.8M-¥177.8MFY ending Dec 2024: ¥238.1M¥238.1MFY ending Dec 2025: -¥254.4M-¥254.4MFY21FY22FY23FY24FY25
Free cash flow-¥413.2M
FY ending Dec 2021: ¥1B¥1BFY ending Dec 2022: ¥360.3M¥360.3MFY ending Dec 2023: -¥375.3M-¥375.3MFY ending Dec 2024: ¥83.7M¥83.7MFY ending Dec 2025: -¥413.2M-¥413.2MFY21FY22FY23FY24FY25
Net income¥34.8M
FY ending Dec 2021: ¥682M¥682MFY ending Dec 2022: ¥609.8M¥609.8MFY ending Dec 2023: ¥190.9M¥190.9MFY ending Dec 2024: ¥108.8M¥108.8MFY ending Dec 2025: ¥34.8M¥34.8MFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第32期(2025/01/01-2025/12/31)

    ID S100XTL62026-03-25Open
  • EDINET (FSA Japan)

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

    ID S100VIFE2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第30期(2023/01/01-2023/12/31)

    ID S100T5DX2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(2022/01/01-2022/12/31)

    ID S100QHMN2023-03-29Open

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.