f-codef-code Inc.9211東証グロースサービス業FY ending Dec 2025, consolidated, IFRS

What does f-code do with its cash?

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

Operating cash flow
¥1.17B
Capex
¥88.5M
of revenue 0.7%
Free cash flow
¥1.08B
Returned to shareholders
¥355.9M
of net income: 25%

Cash flow ratios

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

Net income¥1.45B
Operating cash flow¥1.17B
Cash conversion (operating CF ÷ operating income)
50.6%
Cash vs. profit gap
-¥281M(純利益の -19.4%)
CapEx intensity (capex ÷ revenue)
0.7%
Investing CF relative to operating CF
295.3%

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

Five-year trend

Operating cash flow¥1.17B
FY ending Dec 2022: ¥120.5M¥120.5MFY ending Dec 2022: ¥58.4M¥58.4MFY ending Dec 2023: ¥878.2M¥878.2MFY ending Dec 2024: ¥916.5M¥916.5MFY ending Dec 2025: ¥1.17B¥1.17BFY22FY22FY23FY24FY25
Free cash flow¥1.08B
FY ending Dec 2022: ¥85.9M¥85.9MFY ending Dec 2022: ¥23.8M¥23.8MFY ending Dec 2023: ¥831.9M¥831.9MFY ending Dec 2024: ¥817.3M¥817.3MFY ending Dec 2025: ¥1.08B¥1.08BFY22FY22FY23FY24FY25
Net income¥1.45B
FY ending Dec 2022: ¥69.3M¥69.3MFY ending Dec 2022: ¥194.2M¥194.2MFY ending Dec 2023: ¥479.7M¥479.7MFY ending Dec 2024: ¥838M¥838MFY ending Dec 2025: ¥1.45B¥1.45BFY22FY22FY23FY24FY25

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20期(2025/01/01-2025/12/31)

    ID S100XVKK2026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2024/01/01-2024/12/31)

    ID S100VJ682025-03-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第18期(2023/01/01-2023/12/31)

    ID S100TGPF2024-05-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2022/01/01-2022/12/31)

    ID S100QIAY2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和3年1月1日-令和3年12月31日)

    ID S100NRI52022-03-29Open

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.