Future Innovation GroupFuture Innovation Group, Inc.4392東証プライム情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Future Innovation Group do with its cash?

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

Operating cash flow
¥507M
Capex
¥643M
of revenue 4.8%
Free cash flow
-¥136M
Returned to shareholders
¥151M
of net income: 19%
Dividend per share
¥10
Payout ratio (reported)
91.8%

Cash flow ratios

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

Net income¥783M
Operating cash flow¥507M
Cash conversion (operating CF ÷ operating income)
60.8%
Cash vs. profit gap
-¥276M(純利益の -35.2%)
Shareholder returns
of net income 19.3%
Shareholder payments — dividends
of net income 19.3%
CapEx intensity (capex ÷ revenue)
4.8%
Investing CF relative to operating CF
15.4%

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

Five-year trend

Operating cash flow¥507M
FY ending Dec 2021: ¥63M¥63MFY ending Dec 2022: ¥359M¥359MFY ending Dec 2023: -¥578M-¥578MFY ending Dec 2024: ¥3.16B¥3.16BFY ending Dec 2025: ¥507M¥507MFY21FY22FY23FY24FY25
Free cash flow-¥136M
FY ending Dec 2021: -¥2.33B-¥2.33BFY ending Dec 2022: -¥1.01B-¥1.01BFY ending Dec 2023: -¥1.12B-¥1.12BFY ending Dec 2024: ¥2.48B¥2.48BFY ending Dec 2025: -¥136M-¥136MFY21FY22FY23FY24FY25
Net income¥783M
FY ending Dec 2021: ¥441M¥441MFY ending Dec 2022: ¥685M¥685MFY ending Dec 2023: ¥210M¥210MFY ending Dec 2024: -¥1.41B-¥1.41BFY ending Dec 2025: ¥783M¥783MFY21FY22FY23FY24FY25

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8期(2025/01/01-2025/12/31)

    ID S100XUAL2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(2024/01/01-2024/12/31)

    ID S100VJ0F2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(2023/01/01-2023/12/31)

    ID S100T46T2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第5期(2022/01/01-2022/12/31)

    ID S100QH9D2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第4期(令和3年1月1日-令和3年12月31日)

    ID S100NQIV2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第3期(令和2年1月1日-令和2年12月31日)

    ID S100L0I72021-03-30Open

Extracted from XBRL: 55 / 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.