CyberlinksCYBERLINKS CO.,LTD.3683東証スタンダード情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Cyberlinks do with its cash?

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

Operating cash flow
¥1.58B
Capex
¥1.18B
of revenue 6.5%
Free cash flow
¥399M
Returned to shareholders
¥345M
of net income: 26%
Dividend per share
¥30
Payout ratio (reported)
39.4%

Cash flow ratios

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

Net income¥1.3B
Operating cash flow¥1.58B
Cash conversion (operating CF ÷ operating income)
85.6%
Cash vs. profit gap
¥278M(純利益の 21.3%)
Shareholder returns
of net income 26.5% · of FCF 86.5%
Shareholder payments — dividends
of net income 14.5% · of FCF 47.4%
CapEx intensity (capex ÷ revenue)
6.5%
Investing CF relative to operating CF
76.7%

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

Five-year trend

Operating cash flow¥1.58B
FY ending Dec 2021: ¥1.96B¥1.96BFY ending Dec 2022: ¥1.05B¥1.05BFY ending Dec 2023: ¥1.16B¥1.16BFY ending Dec 2024: ¥1.15B¥1.15BFY ending Dec 2025: ¥1.58B¥1.58BFY21FY22FY23FY24FY25
Free cash flow¥399M
FY ending Dec 2021: ¥1.1B¥1.1BFY ending Dec 2022: -¥271M-¥271MFY ending Dec 2023: -¥56M-¥56MFY ending Dec 2024: -¥72M-¥72MFY ending Dec 2025: ¥399M¥399MFY21FY22FY23FY24FY25
Net income¥1.3B
FY ending Dec 2021: ¥645M¥645MFY ending Dec 2022: ¥909M¥909MFY ending Dec 2023: ¥445M¥445MFY ending Dec 2024: ¥814M¥814MFY ending Dec 2025: ¥1.3B¥1.3BFY21FY22FY23FY24FY25

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62期(2025/01/01-2025/12/31)

    ID S100XU982026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2024/01/01-2024/12/31)

    ID S100VJ1C2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(2023/01/01-2023/12/31)

    ID S100T5JJ2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(2022/01/01-2022/12/31)

    ID S100QH8W2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第58期(令和3年1月1日-令和3年12月31日)

    ID S100NS752022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第57期(令和2年1月1日-令和2年12月31日)

    ID S100L37Z2021-03-31Open

Extracted from XBRL: 52 / 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.