GreenBeeGreenBee, Inc.3913東証スタンダード情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does GreenBee do with its cash?

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

Operating cash flow
¥262.1M
Capex
¥5.2M
of revenue 0.5%
Free cash flow
¥256.9M
Returned to shareholders
¥16.1M
of net income: 8%

Cash flow ratios

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

Net income¥203.9M
Operating cash flow¥262.1M
Cash conversion (operating CF ÷ operating income)
158.7%
Cash vs. profit gap
¥58.2M(純利益の 28.5%)
CapEx intensity (capex ÷ revenue)
0.5%
Investing CF relative to operating CF
2.1%

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

Five-year trend

Operating cash flow¥262.1M
FY ending Dec 2021: -¥248.5M-¥248.5MFY ending Dec 2022: ¥123.7M¥123.7MFY ending Dec 2023: -¥108.9M-¥108.9MFY ending Dec 2024: ¥121.3M¥121.3MFY ending Dec 2025: ¥262.1M¥262.1MFY21FY22FY23FY24FY25
Free cash flow¥256.9M
FY ending Dec 2021: -¥250M-¥250MFY ending Dec 2022: ¥117.9M¥117.9MFY ending Dec 2023: -¥114.2M-¥114.2MFY ending Dec 2024: ¥115.7M¥115.7MFY ending Dec 2025: ¥256.9M¥256.9MFY21FY22FY23FY24FY25
Net income¥203.9M
FY ending Dec 2021: ¥1.1M¥1.1MFY ending Dec 2022: -¥185.1M-¥185.1MFY ending Dec 2023: -¥163.7M-¥163.7MFY ending Dec 2024: ¥63.8M¥63.8MFY ending Dec 2025: ¥203.9M¥203.9MFY21FY22FY23FY24FY25

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)

    有価証券報告書-第19期(2025/01/01-2025/12/31)

    ID S100XT1W2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2024/01/01-2024/12/31)

    ID S100VGZ62025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2023/01/01-2023/12/31)

    ID S100T4502024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書

    ID S100QFTE2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和3年1月1日-令和3年12月31日)

    ID S100NQTU2022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和2年1月1日-令和2年12月31日)

    ID S100KZUJ2021-03-25Open

Extracted from XBRL: 45 / 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.