GMO MediaGMO Media, Inc.6180東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does GMO Media do with its cash?

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

Operating cash flow
¥858.8M
Capex
¥42.4M
of revenue 0.6%
Free cash flow
¥816.4M
Returned to shareholders
¥349.2M
of net income: 54%
Dividend per share
¥241
Payout ratio (reported)
63.4%

Cash flow ratios

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

Net income¥646.9M
Operating cash flow¥858.8M
Cash conversion (operating CF ÷ operating income)
95.3%
Cash vs. profit gap
¥212M(純利益の 32.8%)
Shareholder payments — dividends
of net income 54.0% · of FCF 42.8%
CapEx intensity (capex ÷ revenue)
0.6%
Investing CF relative to operating CF
36.7%

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

Five-year trend

Operating cash flow¥858.8M
FY ending Dec 2021: ¥510.8M¥510.8MFY ending Dec 2022: ¥395.2M¥395.2MFY ending Dec 2023: ¥592.1M¥592.1MFY ending Dec 2024: ¥500.6M¥500.6MFY ending Dec 2025: ¥858.8M¥858.8MFY21FY22FY23FY24FY25
Free cash flow¥816.4M
FY ending Dec 2021: ¥447.2M¥447.2MFY ending Dec 2022: ¥248.9M¥248.9MFY ending Dec 2023: ¥503.2M¥503.2MFY ending Dec 2024: ¥408.5M¥408.5MFY ending Dec 2025: ¥816.4M¥816.4MFY21FY22FY23FY24FY25
Net income¥646.9M
FY ending Dec 2021: ¥7.2M¥7.2MFY ending Dec 2022: ¥183M¥183MFY ending Dec 2023: ¥361.3M¥361.3MFY ending Dec 2024: ¥571.4M¥571.4MFY ending Dec 2025: ¥646.9M¥646.9MFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第26期(2025/01/01-2025/12/31)

    ID S100XRSC2026-03-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2024/01/01-2024/12/31)

    ID S100VFEL2025-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2023/01/01-2023/12/31)

    ID S100T2UU2024-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2022/01/01-2022/12/31)

    ID S100QFKD2023-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和3年1月1日-令和3年12月31日)

    ID S100NP1W2022-03-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和2年1月1日-令和2年12月31日)

    ID S100KZZ12021-03-22Open

Extracted from XBRL: 48 / 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.