GMO InternetGMO Internet Inc.4784東証プライムサービス業FY ending Dec 2025, consolidated, J-GAAP

What does GMO Internet do with its cash?

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

Operating cash flow
¥13.7B
Capex
¥1.94B
of revenue 2.5%
Free cash flow
¥11.7B
Returned to shareholders
¥4.11B
of net income: 74%
Dividend per share
¥20.26
Payout ratio (reported)
96.2%

Cash flow ratios

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

Net income¥5.56B
Operating cash flow¥13.7B
Cash conversion (operating CF ÷ operating income)
166.2%
Cash vs. profit gap
¥8.11B(純利益の 145.7%)
Shareholder payments — dividends
of net income 73.9% · of FCF 35.1%
CapEx intensity (capex ÷ revenue)
2.5%
Investing CF relative to operating CF
5.2%

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

Five-year trend

Operating cash flow¥13.7B
FY ending Dec 2021: ¥195.8M¥195.8MFY ending Dec 2022: ¥881.2M¥881.2MFY ending Dec 2023: -¥912.5M-¥912.5MFY ending Dec 2024: ¥6M¥6MFY ending Dec 2025: ¥13.7B¥13.7BFY21FY22FY23FY24FY25
Free cash flow¥11.7B
FY ending Dec 2021: -¥38.1M-¥38.1MFY ending Dec 2022: ¥765.3M¥765.3MFY ending Dec 2023: -¥1.06B-¥1.06BFY ending Dec 2024: -¥34M-¥34MFY ending Dec 2025: ¥11.7B¥11.7BFY21FY22FY23FY24FY25
Net income¥5.56B
FY ending Dec 2021: ¥328.2M¥328.2MFY ending Dec 2022: ¥396M¥396MFY ending Dec 2023: ¥40.3M¥40.3MFY ending Dec 2024: -¥4M-¥4MFY ending Dec 2025: ¥5.56B¥5.56BFY21FY22FY23FY24FY25

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27期(2025/01/01-2025/12/31)

    ID S100XRMD2026-03-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2024/01/01-2024/12/31)

    ID S100VFTX2025-03-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2023/01/01-2023/12/31)

    ID S100T3HF2024-03-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2022/01/01-2022/12/31)

    ID S100QFW82023-03-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第23期(令和3年1月1日-令和3年12月31日)

    ID S100P77U2022-09-16Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和2年1月1日-令和2年12月31日)

    ID S100KZZU2021-03-22Open

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.