happiness and dhappiness and d co ltd3174東証スタンダード小売業FY ending Aug 2025, consolidated, J-GAAP

What does happiness and d do with its cash?

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

Operating cash flow
¥170.4M
Capex
¥64.7M
of revenue 0.7%
Free cash flow
¥105.7M
Returned to shareholders
¥28.7M
Dividend per share
¥7.5

Cash flow ratios

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

Net income-¥808.6M
Operating cash flow¥170.4M
Cash vs. profit gap
¥979M
Shareholder payments — dividends
· of FCF 27.1%
CapEx intensity (capex ÷ revenue)
0.7%
Investing CF relative to operating CF
66.5%

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

Five-year trend

Operating cash flow¥170.4M
FY ending Aug 2021: -¥360.3M-¥360.3MFY ending Aug 2022: ¥897.2M¥897.2MFY ending Aug 2023: -¥33.7M-¥33.7MFY ending Aug 2024: ¥756.7M¥756.7MFY ending Aug 2025: ¥170.4M¥170.4MFY21FY22FY23FY24FY25
Free cash flow¥105.7M
FY ending Aug 2021: -¥431.7M-¥431.7MFY ending Aug 2022: ¥849.6M¥849.6MFY ending Aug 2023: -¥143.6M-¥143.6MFY ending Aug 2024: ¥642.6M¥642.6MFY ending Aug 2025: ¥105.7M¥105.7MFY21FY22FY23FY24FY25
Net income-¥808.6M
FY ending Aug 2021: -¥124.4M-¥124.4MFY ending Aug 2022: ¥89.9M¥89.9MFY ending Aug 2023: -¥668.1M-¥668.1MFY ending Aug 2024: -¥459.1M-¥459.1MFY ending Aug 2025: -¥808.6M-¥808.6MFY21FY22FY23FY24FY25

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35期(2024/09/01-2025/08/31)

    ID S100X6RU2025-11-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第34期(2023/09/01-2024/08/31)

    ID S100UWVS2024-12-06Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(2022/09/01-2023/08/31)

    ID S100SDG82023-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(令和3年9月1日-令和4年8月31日)

    ID S100PPTL2022-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第31期(令和2年9月1日-令和3年8月31日)

    ID S100MY4L2021-11-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第30期(令和1年9月1日-令和2年8月31日)

    ID S100K9JC2020-11-27Open

Extracted from XBRL: 48 / 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.