Green MonsterGreen Monster Inc.157A東証グロースサービス業FY ending Jun 2025, consolidated, J-GAAP

What does Green Monster do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥6.9M
Capex
¥18.4M
of revenue 0.9%
Free cash flow
-¥25.3M
Returned to shareholders
¥77.2M
of net income: 236%
Dividend per share
¥10
Payout ratio (reported)
87.4%

Cash flow ratios

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

Net income¥32.7M
Operating cash flow-¥6.9M
Cash conversion (operating CF ÷ operating income)
-5.6%
Cash vs. profit gap
-¥39.6M(純利益の -121.2%)
Shareholder returns
of net income 236.4%
Shareholder payments — dividends
of net income 93.8%
CapEx intensity (capex ÷ revenue)
0.9%

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

Five-year trend

Operating cash flow-¥6.9M
FY ending Jun 2023: ¥255.4M¥255.4MFY ending Jun 2024: ¥168.8M¥168.8MFY ending Jun 2025: -¥6.9M-¥6.9MFY23FY24FY25
Free cash flow-¥25.3M
FY ending Jun 2023: ¥251M¥251MFY ending Jun 2024: ¥114.4M¥114.4MFY ending Jun 2025: -¥25.3M-¥25.3MFY23FY24FY25
Net income¥32.7M
FY ending Jun 2023: ¥121.6M¥121.6MFY ending Jun 2024: ¥156.2M¥156.2MFY ending Jun 2025: ¥32.7M¥32.7MFY23FY24FY25

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 (2)
  • EDINET (FSA Japan)

    訂正有価証券報告書-第12期(2024/07/01-2025/06/30)

    ID S100WRC82025-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2023/07/01-2024/06/30)

    ID S100UG6G2024-09-27Open

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.