EM SystemsEM SYSTEMS CO.,LTD.4820東証プライム情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does EM Systems do with its cash?

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

Operating cash flow
¥2.01B
Capex
¥1.38B
of revenue 5.8%
Free cash flow
¥627M
Returned to shareholders
¥2.97B
of net income: 121%
Dividend per share
¥39
Payout ratio (reported)
121.0%

Cash flow ratios

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

Net income¥2.45B
Operating cash flow¥2.01B
Cash conversion (operating CF ÷ operating income)
54.6%
Cash vs. profit gap
-¥444M(純利益の -18.1%)
Shareholder payments — dividends
of net income 121.2% · of FCF 473.8%
CapEx intensity (capex ÷ revenue)
5.8%
Investing CF relative to operating CF
110.7%

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

Five-year trend

Operating cash flow¥2.01B
FY ending Dec 2021: ¥1.71B¥1.71BFY ending Dec 2022: ¥2.47B¥2.47BFY ending Dec 2023: ¥1.58B¥1.58BFY ending Dec 2024: ¥5.76B¥5.76BFY ending Dec 2025: ¥2.01B¥2.01BFY21FY22FY23FY24FY25
Free cash flow¥627M
FY ending Dec 2021: ¥1.12B¥1.12BFY ending Dec 2022: ¥2.02B¥2.02BFY ending Dec 2023: ¥828M¥828MFY ending Dec 2024: ¥5.08B¥5.08BFY ending Dec 2025: ¥627M¥627MFY21FY22FY23FY24FY25
Net income¥2.45B
FY ending Dec 2021: ¥1.83B¥1.83BFY ending Dec 2022: ¥1.89B¥1.89BFY ending Dec 2023: ¥1.96B¥1.96BFY ending Dec 2024: ¥2.42B¥2.42BFY ending Dec 2025: ¥2.45B¥2.45BFY21FY22FY23FY24FY25

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43期(2025/01/01-2025/12/31)

    ID S100XUIK2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(2024/01/01-2024/12/31)

    ID S100VISF2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(2022/01/01-2022/12/31)

    ID S100QFMD2023-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(令和3年1月1日-令和3年12月31日)

    ID S100NP022022-03-18Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第38期(令和2年4月1日-令和2年12月31日)

    ID S100L09V2021-03-23Open

Extracted from XBRL: 54 / 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.