eSOLeSOL Co.,Ltd.4420東証スタンダード情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does eSOL do with its cash?

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

Operating cash flow
¥229.1M
Capex
¥48.1M
of revenue 0.4%
Free cash flow
¥181M
Returned to shareholders
¥104.1M
of net income: 17%
Dividend per share
¥5.5
Payout ratio (reported)
19.3%

Cash flow ratios

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

Net income¥598.1M
Operating cash flow¥229.1M
Cash conversion (operating CF ÷ operating income)
28.1%
Cash vs. profit gap
-¥368.9M(純利益の -61.7%)
Shareholder payments — dividends
of net income 17.4% · of FCF 57.5%
CapEx intensity (capex ÷ revenue)
0.4%
Investing CF relative to operating CF
47.4%

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

Five-year trend

Operating cash flow¥229.1M
FY ending Dec 2021: -¥199.7M-¥199.7MFY ending Dec 2022: ¥161.4M¥161.4MFY ending Dec 2023: -¥141M-¥141MFY ending Dec 2024: ¥1.1B¥1.1BFY ending Dec 2025: ¥229.1M¥229.1MFY21FY22FY23FY24FY25
Free cash flow¥181M
FY ending Dec 2021: -¥329.9M-¥329.9MFY ending Dec 2022: ¥76.2M¥76.2MFY ending Dec 2023: -¥161.1M-¥161.1MFY ending Dec 2024: ¥1.04B¥1.04BFY ending Dec 2025: ¥181M¥181MFY21FY22FY23FY24FY25
Net income¥598.1M
FY ending Dec 2021: ¥200.7M¥200.7MFY ending Dec 2022: -¥357.8M-¥357.8MFY ending Dec 2023: ¥136.7M¥136.7MFY ending Dec 2024: ¥892.4M¥892.4MFY ending Dec 2025: ¥598.1M¥598.1MFY21FY22FY23FY24FY25

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51期(2025/01/01-2025/12/31)

    ID S100XV6D2026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(2024/01/01-2024/12/31)

    ID S100VIHU2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第49期(2023/01/01-2023/12/31)

    ID S100T5TG2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第48期(2022/01/01-2022/12/31)

    ID S100QIJS2023-03-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第47期(令和3年1月1日-令和3年12月31日)

    ID S100PLTF2022-11-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第46期(令和2年1月1日-令和2年12月31日)

    ID S100L24G2021-03-31Open

Extracted from XBRL: 50 / 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.