EmimenEmimen Co., Ltd.9237東証グロースサービス業FY ending Oct 2025, consolidated, J-GAAP

What does Emimen do with its cash?

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

Operating cash flow
¥76.8M
Capex
¥33M
of revenue 1.8%
Free cash flow
¥43.7M
Returned to shareholders
¥103K
of net income: 0%

Cash flow ratios

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

Net income¥89.7M
Operating cash flow¥76.8M
Cash conversion (operating CF ÷ operating income)
67.0%
Cash vs. profit gap
-¥12.9M(純利益の -14.4%)
CapEx intensity (capex ÷ revenue)
1.8%
Investing CF relative to operating CF
262.7%

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

Five-year trend

Operating cash flow¥76.8M
FY ending Oct 2022: ¥38.3M¥38.3MFY ending Oct 2023: ¥104.8M¥104.8MFY ending Oct 2024: ¥158.1M¥158.1MFY ending Oct 2025: ¥76.8M¥76.8MFY22FY23FY24FY25
Free cash flow¥43.7M
FY ending Oct 2022: ¥37.2M¥37.2MFY ending Oct 2023: ¥94.1M¥94.1MFY ending Oct 2024: ¥140.7M¥140.7MFY ending Oct 2025: ¥43.7M¥43.7MFY22FY23FY24FY25
Net income¥89.7M
FY ending Oct 2022: ¥35M¥35MFY ending Oct 2023: ¥106M¥106MFY ending Oct 2024: ¥179.6M¥179.6MFY ending Oct 2025: ¥89.7M¥89.7MFY22FY23FY24FY25

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 (3)
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2024/11/01-2025/10/31)

    ID S100XIJD2026-01-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2023/11/01-2024/10/31)

    ID S100V5QR2025-01-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2022/11/01-2023/10/31)

    ID S100SP212024-01-30Open

Extracted from XBRL: 41 / 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.