EarthEarth Corporation4985東証プライム化学FY ending Dec 2025, consolidated, J-GAAP

What does Earth do with its cash?

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

Operating cash flow
¥10.8B
Capex
¥4.17B
of revenue 2.3%
Free cash flow
¥6.62B
Returned to shareholders
¥2.61B
of net income: 50%
Dividend per share
¥125
Payout ratio (reported)
70.1%

Cash flow ratios

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

Net income¥5.24B
Operating cash flow¥10.8B
Cash conversion (operating CF ÷ operating income)
133.5%
Cash vs. profit gap
¥5.56B(純利益の 106.1%)
Shareholder returns
of net income 49.9% · of FCF 39.5%
Shareholder payments — dividends
of net income 49.9% · of FCF 39.5%
CapEx intensity (capex ÷ revenue)
2.3%
Investing CF relative to operating CF
34.8%

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

Five-year trend

Operating cash flow¥10.8B
FY ending Dec 2021: ¥4.81B¥4.81BFY ending Dec 2022: ¥3.9B¥3.9BFY ending Dec 2023: ¥7.52B¥7.52BFY ending Dec 2024: ¥14B¥14BFY ending Dec 2025: ¥10.8B¥10.8BFY21FY22FY23FY24FY25
Free cash flow¥6.62B
FY ending Dec 2021: ¥1.91B¥1.91BFY ending Dec 2022: -¥1.99B-¥1.99BFY ending Dec 2023: ¥1.48B¥1.48BFY ending Dec 2024: ¥9.2B¥9.2BFY ending Dec 2025: ¥6.62B¥6.62BFY21FY22FY23FY24FY25
Net income¥5.24B
FY ending Dec 2021: ¥7.14B¥7.14BFY ending Dec 2022: ¥5.3B¥5.3BFY ending Dec 2023: ¥4.1B¥4.1BFY ending Dec 2024: ¥3.48B¥3.48BFY ending Dec 2025: ¥5.24B¥5.24BFY21FY22FY23FY24FY25

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102期(2025/01/01-2025/12/31)

    ID S100XSLS2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第101期(2024/01/01-2024/12/31)

    ID S100VI8H2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第100期(2023/01/01-2023/12/31)

    ID S100T3MR2024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第99期(2022/01/01-2022/12/31)

    ID S100QFOX2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第98期(令和3年1月1日-令和3年12月31日)

    ID S100NQUW2022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第97期(令和2年1月1日-令和2年12月31日)

    ID S100L1XX2021-03-30Open

Extracted from XBRL: 55 / 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.