Graphite DesignGRAPHITE DESIGN INC.7847東証スタンダードその他製品FY ending Feb 2026, non-consolidated, J-GAAP

What does Graphite Design do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥191M
Capex
¥812.7M
of revenue 30.0%
Free cash flow
-¥1B
Returned to shareholders
¥195M
of net income: 135%
Dividend per share
¥30
Payout ratio (reported)
134.8%

Cash flow ratios

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

Net income¥144.4M
Operating cash flow-¥191M
Cash conversion (operating CF ÷ operating income)
-122.0%
Cash vs. profit gap
-¥335.4M(純利益の -232.3%)
Shareholder returns
of net income 135.0%
Shareholder payments — dividends
of net income 135.0%
CapEx intensity (capex ÷ revenue)
30.0%

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

Five-year trend

Operating cash flow-¥191M
FY ending Feb 2022: ¥832.3M¥832.3MFY ending Feb 2023: ¥362.7M¥362.7MFY ending Feb 2024: ¥244.5M¥244.5MFY ending Feb 2025: ¥659.5M¥659.5MFY ending Feb 2026: -¥191M-¥191MFY22FY23FY24FY25FY26
Free cash flow-¥1B
FY ending Feb 2022: ¥709.3M¥709.3MFY ending Feb 2023: ¥54.9M¥54.9MFY ending Feb 2024: ¥120.9M¥120.9MFY ending Feb 2025: ¥208M¥208MFY ending Feb 2026: -¥1B-¥1BFY22FY23FY24FY25FY26
Net income¥144.4M
FY ending Feb 2022: ¥516.3M¥516.3MFY ending Feb 2023: ¥614.8M¥614.8MFY ending Feb 2024: ¥175.2M¥175.2MFY ending Feb 2025: ¥376.8M¥376.8MFY ending Feb 2026: ¥144.4M¥144.4MFY22FY23FY24FY25FY26

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37期(2025/03/01-2026/02/28)

    ID S100Y66O2026-05-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(2024/03/01-2025/02/28)

    ID S100VTRO2025-05-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(2023/03/01-2024/02/29)

    ID S100TII62024-05-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(2022/03/01-2023/02/28)

    ID S100QT972023-05-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(令和3年3月1日-令和4年2月28日)

    ID S100O4B32022-05-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(令和2年3月1日-令和3年2月28日)

    ID S100LFIK2021-05-31Open

Extracted from XBRL: 48 / Derived from other figures: 2

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.