Gdep AdvanceGDEP ADVANCE, Inc.5885東証スタンダード卸売業FY ending May 2026, non-consolidated, J-GAAP

What does Gdep Advance do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥1.45B
Capex
¥40.3M
of revenue 0.6%
Free cash flow
-¥1.49B
Returned to shareholders
¥124.6M
of net income: 16%
Dividend per share
¥44
Payout ratio (reported)
30.4%

Cash flow ratios

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

Net income¥786.6M
Operating cash flow-¥1.45B
Cash conversion (operating CF ÷ operating income)
-129.7%
Cash vs. profit gap
-¥2.24B(純利益の -284.3%)
Shareholder returns
of net income 15.8%
Shareholder payments — dividends
of net income 15.8%
CapEx intensity (capex ÷ revenue)
0.6%

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

Five-year trend

Operating cash flow-¥1.45B
FY ending May 2022: ¥465.6M¥465.6MFY ending May 2023: ¥581.7M¥581.7MFY ending May 2024: ¥757.6M¥757.6MFY ending May 2025: ¥596.3M¥596.3MFY ending May 2026: -¥1.45B-¥1.45BFY22FY23FY24FY25FY26
Free cash flow-¥1.49B
FY ending May 2022: ¥457.8M¥457.8MFY ending May 2023: ¥575.5M¥575.5MFY ending May 2024: ¥682.4M¥682.4MFY ending May 2025: ¥471.6M¥471.6MFY ending May 2026: -¥1.49B-¥1.49BFY22FY23FY24FY25FY26
Net income¥786.6M
FY ending May 2022: ¥283.2M¥283.2MFY ending May 2023: ¥378.3M¥378.3MFY ending May 2024: ¥432.3M¥432.3MFY ending May 2025: ¥536.8M¥536.8MFY ending May 2026: ¥786.6M¥786.6MFY22FY23FY24FY25FY26

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2025/06/01-2026/05/31)

    ID S100YXZQ2026-08-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2024/06/01-2025/05/31)

    ID S100WKSA2025-08-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2023/06/01-2024/05/31)

    ID S100UAJX2024-08-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2022/06/01-2023/05/31)

    ID S100RRDW2023-08-25Open

Extracted from XBRL: 43 / 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.