D.Western Therapeutics InstituteD.Western Therapeutics Institute, Inc.4576東証グロース医薬品FY ending Dec 2025, consolidated, J-GAAP

What does D.Western Therapeutics Institute do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥493.8M
Capex
¥2.7M
of revenue 0.7%
Free cash flow
-¥496.5M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥632.1M
Operating cash flow-¥493.8M
Cash vs. profit gap
¥138.3M
CapEx intensity (capex ÷ revenue)
0.7%

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

Five-year trend

Operating cash flow-¥493.8M
FY ending Dec 2021: -¥176.3M-¥176.3MFY ending Dec 2022: -¥354.8M-¥354.8MFY ending Dec 2023: -¥586.8M-¥586.8MFY ending Dec 2024: -¥1.3B-¥1.3BFY ending Dec 2025: -¥493.8M-¥493.8MFY21FY22FY23FY24FY25
Free cash flow-¥496.5M
FY ending Dec 2021: -¥179.2M-¥179.2MFY ending Dec 2022: -¥364.6M-¥364.6MFY ending Dec 2023: -¥601.8M-¥601.8MFY ending Dec 2024: -¥1.31B-¥1.31BFY ending Dec 2025: -¥496.5M-¥496.5MFY21FY22FY23FY24FY25
Net income-¥632.1M
FY ending Dec 2021: -¥149M-¥149MFY ending Dec 2022: -¥429.7M-¥429.7MFY ending Dec 2023: -¥812.4M-¥812.4MFY ending Dec 2024: -¥1.29B-¥1.29BFY ending Dec 2025: -¥632.1M-¥632.1MFY21FY22FY23FY24FY25

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28期(2025/01/01-2025/12/31)

    ID S100XS4G2026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2024/01/01-2024/12/31)

    ID S100VFSO2025-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2023/01/01-2023/12/31)

    ID S100T4H92024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2022/01/01-2022/12/31)

    ID S100QHG22023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和3年1月1日-令和3年12月31日)

    ID S100NR772022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和2年1月1日-令和2年12月31日)

    ID S100KZGC2021-03-23Open

Extracted from XBRL: 42 / 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.