G-FactoryG-FACTORY CO.,LTD.3474東証グロース不動産業FY ending Dec 2025, consolidated, J-GAAP

What does G-Factory do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥7.3M
Capex
¥132.3M
of revenue 2.0%
Free cash flow
-¥139.7M
Returned to shareholders
¥6K
Dividend per share
¥5
Payout ratio (reported)
31.6%

Cash flow ratios

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

Net income-¥251.7M
Operating cash flow-¥7.3M
Cash vs. profit gap
¥244.4M
CapEx intensity (capex ÷ revenue)
2.0%

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

Five-year trend

Operating cash flow-¥7.3M
FY ending Dec 2021: ¥543.5M¥543.5MFY ending Dec 2022: ¥533.4M¥533.4MFY ending Dec 2023: ¥96.6M¥96.6MFY ending Dec 2024: ¥248.3M¥248.3MFY ending Dec 2025: -¥7.3M-¥7.3MFY21FY22FY23FY24FY25
Free cash flow-¥139.7M
FY ending Dec 2021: ¥282.8M¥282.8MFY ending Dec 2022: ¥17.9M¥17.9MFY ending Dec 2023: -¥397.7M-¥397.7MFY ending Dec 2024: ¥50.8M¥50.8MFY ending Dec 2025: -¥139.7M-¥139.7MFY21FY22FY23FY24FY25
Net income-¥251.7M
FY ending Dec 2021: ¥292.9M¥292.9MFY ending Dec 2022: ¥271.5M¥271.5MFY ending Dec 2023: -¥194.2M-¥194.2MFY ending Dec 2024: -¥332.9M-¥332.9MFY ending Dec 2025: -¥251.7M-¥251.7MFY21FY22FY23FY24FY25

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23期(2025/01/01-2025/12/31)

    ID S100XUW12026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2024/01/01-2024/12/31)

    ID S100VIIR2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2023/01/01-2023/12/31)

    ID S100T6MG2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2022/01/01-2022/12/31)

    ID S100QHTB2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和3年1月1日-令和3年12月31日)

    ID S100NT5C2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和2年1月1日-令和2年12月31日)

    ID S100L1AS2021-03-26Open

Extracted from XBRL: 49 / 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.