GoodpatchGoodpatch Inc.7351東証グロース情報・通信業FY ending Aug 2025, consolidated, J-GAAP

What does Goodpatch do with its cash?

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

Operating cash flow
¥844.4M
Capex
¥2.3M
of revenue 0.0%
Free cash flow
¥842.1M
Returned to shareholders
¥151.4M
of net income: 37%
Dividend per share
¥10
Payout ratio (reported)
25.0%

Cash flow ratios

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

Net income¥407.1M
Operating cash flow¥844.4M
Cash conversion (operating CF ÷ operating income)
151.5%
Cash vs. profit gap
¥437.3M(純利益の 107.4%)
CapEx intensity (capex ÷ revenue)
0.0%
Investing CF relative to operating CF
127.4%

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

Five-year trend

Operating cash flow¥844.4M
FY ending Aug 2021: ¥483.3M¥483.3MFY ending Aug 2022: ¥410.6M¥410.6MFY ending Aug 2023: ¥78.7M¥78.7MFY ending Aug 2024: -¥57.1M-¥57.1MFY ending Aug 2025: ¥844.4M¥844.4MFY21FY22FY23FY24FY25
Free cash flow¥842.1M
FY ending Aug 2021: ¥461.7M¥461.7MFY ending Aug 2022: ¥395.6M¥395.6MFY ending Aug 2023: ¥76.6M¥76.6MFY ending Aug 2024: -¥70.2M-¥70.2MFY ending Aug 2025: ¥842.1M¥842.1MFY21FY22FY23FY24FY25
Net income¥407.1M
FY ending Aug 2021: ¥327.7M¥327.7MFY ending Aug 2022: ¥72.5M¥72.5MFY ending Aug 2023: ¥216M¥216MFY ending Aug 2024: ¥11.5M¥11.5MFY ending Aug 2025: ¥407.1M¥407.1MFY21FY22FY23FY24FY25

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14期(2024/09/01-2025/08/31)

    ID S100X6Y82025-11-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2023/09/01-2024/08/31)

    ID S100UV572024-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2022/09/01-2023/08/31)

    ID S100SD3A2023-11-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和3年9月1日-令和4年8月31日)

    ID S100PP7S2022-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(令和2年9月1日-令和3年8月31日)

    ID S100MYNP2021-11-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和1年9月1日-令和2年8月31日)

    ID S100K9YM2020-11-30Open

Extracted from XBRL: 49 / 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.