GNI GroupGNI Group Ltd.2160東証グロース医薬品FY ending Dec 2024, consolidated, IFRS

What does GNI Group do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥3.16B
Capex
¥1.53B
of revenue 6.5%
Free cash flow
-¥4.7B
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

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

Net income¥1.1B
Operating cash flow-¥3.16B
Cash conversion (operating CF ÷ operating income)
-225.7%
Cash vs. profit gap
-¥4.26B(純利益の -388.2%)
CapEx intensity (capex ÷ revenue)
6.5%

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

Five-year trend

Operating cash flow-¥3.16B
FY ending Dec 2018: ¥621.2M¥621.2MFY ending Dec 2021: ¥552M¥552MFY ending Dec 2022: ¥393M¥393MFY ending Dec 2023: ¥6.55B¥6.55BFY ending Dec 2024: -¥3.16B-¥3.16BFY18FY21FY22FY23FY24
Free cash flow-¥4.7B
FY ending Dec 2024: -¥4.7B-¥4.7BFY18FY21FY22FY23FY24
Net income¥1.1B
FY ending Dec 2018: -¥200.1M-¥200.1MFY ending Dec 2021: ¥1.07B¥1.07BFY ending Dec 2022: ¥388M¥388MFY ending Dec 2023: ¥8.09B¥8.09BFY ending Dec 2024: ¥1.1B¥1.1BFY18FY21FY22FY23FY24

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2025/01/01-2025/12/31)

    ID S100XV4B2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2024/01/01-2024/12/31)

    ID S100VJ7H2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2022/01/01-2022/12/31)

    ID S100QIVF2023-03-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第21期(令和3年1月1日-令和3年12月31日)

    ID S100NYW82022-04-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和2年1月1日-令和2年12月31日)

    ID S100L3MC2021-03-31Open

Extracted from XBRL: 42 / 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.