GaiaxGaiax Co.Ltd.3775名古屋証券取引所情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Gaiax do with its cash?

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

Operating cash flow
¥310.7M
Capex
¥23.6M
of revenue 0.7%
Free cash flow
¥287.1M
Returned to shareholders
¥26M
of net income: 12%
Dividend per share
¥5
Payout ratio (reported)
12.5%

Cash flow ratios

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

Net income¥218.6M
Operating cash flow¥310.7M
Cash conversion (operating CF ÷ operating income)
121.9%
Cash vs. profit gap
¥92.2M(純利益の 42.2%)
Shareholder payments — dividends
of net income 11.9% · of FCF 9.0%
CapEx intensity (capex ÷ revenue)
0.7%
Investing CF relative to operating CF
24.2%

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

Five-year trend

Operating cash flow¥310.7M
FY ending Dec 2021: -¥155.6M-¥155.6MFY ending Dec 2022: -¥101.2M-¥101.2MFY ending Dec 2023: -¥34.3M-¥34.3MFY ending Dec 2024: ¥390.9M¥390.9MFY ending Dec 2025: ¥310.7M¥310.7MFY21FY22FY23FY24FY25
Free cash flow¥287.1M
FY ending Dec 2021: -¥191.2M-¥191.2MFY ending Dec 2022: -¥122.1M-¥122.1MFY ending Dec 2023: -¥64.2M-¥64.2MFY ending Dec 2024: ¥379.2M¥379.2MFY ending Dec 2025: ¥287.1M¥287.1MFY21FY22FY23FY24FY25
Net income¥218.6M
FY ending Dec 2021: -¥30.4M-¥30.4MFY ending Dec 2022: -¥341.5M-¥341.5MFY ending Dec 2023: ¥279.4M¥279.4MFY ending Dec 2024: ¥286.2M¥286.2MFY ending Dec 2025: ¥218.6M¥218.6MFY21FY22FY23FY24FY25

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28期(2025/01/01-2025/12/31)

    ID S100XUBY2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2024/01/01-2024/12/31)

    ID S100VJ4U2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2023/01/01-2023/12/31)

    ID S100T6BG2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2022/01/01-2022/12/31)

    ID S100QIME2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和3年1月1日-令和3年12月31日)

    ID S100NSX72022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和2年1月1日-令和2年12月31日)

    ID S100L3DD2021-03-31Open

Extracted from XBRL: 51 / 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.