Green Earth InstituteGreen Earth Institute Co., Ltd.9212東証グロースサービス業FY ending Sep 2025, non-consolidated, J-GAAP

What does Green Earth Institute do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥49.4M
Capex
¥151M
of revenue 14.0%
Free cash flow
-¥200.4M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

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

Net income¥127.3M
Operating cash flow-¥49.4M
Cash vs. profit gap
-¥176.7M(純利益の -138.8%)
CapEx intensity (capex ÷ revenue)
14.0%

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

Five-year trend

Operating cash flow-¥49.4M
FY ending Sep 2021: -¥205.2M-¥205.2MFY ending Sep 2022: ¥337.6M¥337.6MFY ending Sep 2023: -¥321.2M-¥321.2MFY ending Sep 2024: ¥3.4M¥3.4MFY ending Sep 2025: -¥49.4M-¥49.4MFY21FY22FY23FY24FY25
Free cash flow-¥200.4M
FY ending Sep 2021: -¥246M-¥246MFY ending Sep 2022: ¥283.7M¥283.7MFY ending Sep 2023: -¥334.6M-¥334.6MFY ending Sep 2024: -¥77.7M-¥77.7MFY ending Sep 2025: -¥200.4M-¥200.4MFY21FY22FY23FY24FY25
Net income¥127.3M
FY ending Sep 2021: -¥74.1M-¥74.1MFY ending Sep 2022: -¥234.3M-¥234.3MFY ending Sep 2023: -¥112.2M-¥112.2MFY ending Sep 2024: -¥133.9M-¥133.9MFY ending Sep 2025: ¥127.3M¥127.3MFY21FY22FY23FY24FY25

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15期(2024/10/01-2025/09/30)

    ID S100XC322025-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2023/10/01-2024/09/30)

    ID S100V01I2024-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2022/10/01-2023/09/30)

    ID S100SIIL2023-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(令和3年10月1日-令和4年9月30日)

    ID S100PV1K2022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和2年10月1日-令和3年9月30日)

    ID S100N4XM2021-12-27Open

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.