FreakOut HoldingsFreakOut Holdings, inc.6094東証グロースサービス業FY ending Sep 2025, consolidated, J-GAAP

What does FreakOut Holdings do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥36.6M
Capex
¥599.4M
of revenue 1.2%
Free cash flow
-¥636M
Returned to shareholders
¥2K
of net income: 0%

Cash flow ratios

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

Net income¥275.5M
Operating cash flow-¥36.6M
Cash conversion (operating CF ÷ operating income)
-37.9%
Cash vs. profit gap
-¥312.1M(純利益の -113.3%)
CapEx intensity (capex ÷ revenue)
1.2%

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

Five-year trend

Operating cash flow-¥36.6M
FY ending Sep 2021: ¥1.9B¥1.9BFY ending Sep 2022: ¥877.2M¥877.2MFY ending Sep 2023: ¥2.46B¥2.46BFY ending Sep 2024: -¥2.7B-¥2.7BFY ending Sep 2025: -¥36.6M-¥36.6MFY21FY22FY23FY24FY25
Free cash flow-¥636M
FY ending Sep 2021: ¥1.63B¥1.63BFY ending Sep 2022: ¥499.6M¥499.6MFY ending Sep 2023: ¥2.01B¥2.01BFY ending Sep 2024: -¥3.28B-¥3.28BFY ending Sep 2025: -¥636M-¥636MFY21FY22FY23FY24FY25
Net income¥275.5M
FY ending Sep 2021: ¥580.5M¥580.5MFY ending Sep 2022: ¥1.36B¥1.36BFY ending Sep 2023: ¥7.87B¥7.87BFY ending Sep 2024: -¥3.19B-¥3.19BFY ending Sep 2025: ¥275.5M¥275.5MFY21FY22FY23FY24FY25

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15期(2024/10/01-2025/09/30)

    ID S100XCVT2025-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2023/10/01-2024/09/30)

    ID S100V12D2024-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2022/10/01-2023/09/30)

    ID S100SJ8E2023-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(令和3年10月1日-令和4年9月30日)

    ID S100PV482022-12-23Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第11期(令和2年10月1日-令和3年9月30日)

    ID S100NTK22022-04-01Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第10期(令和1年10月1日-令和2年9月30日)

    ID S100KGFZ2020-12-28Open

Extracted from XBRL: 51 / Derived from other figures: 2

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.