HouseiHOUSEI Inc.5035東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Housei do with its cash?

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

Operating cash flow
¥1.04B
Capex
¥82.6M
of revenue 1.7%
Free cash flow
¥952.4M
Returned to shareholders
¥74.6M
Dividend per share
¥3

Cash flow ratios

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

Net income-¥195.1M
Operating cash flow¥1.04B
Cash conversion (operating CF ÷ operating income)
2831.9%
Cash vs. profit gap
¥1.23B
Shareholder returns
· of FCF 7.8%
Shareholder payments — dividends
· of FCF 2.2%
CapEx intensity (capex ÷ revenue)
1.7%
Investing CF relative to operating CF
15.4%

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

Five-year trend

Operating cash flow¥1.04B
FY ending Dec 2021: ¥413.2M¥413.2MFY ending Dec 2022: ¥395.5M¥395.5MFY ending Dec 2023: -¥417.2M-¥417.2MFY ending Dec 2024: ¥361.1M¥361.1MFY ending Dec 2025: ¥1.04B¥1.04BFY21FY22FY23FY24FY25
Free cash flow¥952.4M
FY ending Dec 2021: ¥379.5M¥379.5MFY ending Dec 2022: ¥336.2M¥336.2MFY ending Dec 2023: -¥504.3M-¥504.3MFY ending Dec 2024: ¥280M¥280MFY ending Dec 2025: ¥952.4M¥952.4MFY21FY22FY23FY24FY25
Net income-¥195.1M
FY ending Dec 2021: ¥271.4M¥271.4MFY ending Dec 2022: ¥134.7M¥134.7MFY ending Dec 2023: ¥147M¥147MFY ending Dec 2024: ¥126M¥126MFY ending Dec 2025: -¥195.1M-¥195.1MFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第30期(2025/01/01-2025/12/31)

    ID S100XU4M2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(2024/01/01-2024/12/31)

    ID S100VIFG2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2023/01/01-2023/12/31)

    ID S100T6AR2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2022/01/01-2022/12/31)

    ID S100QHU82023-03-30Open

Extracted from XBRL: 52 / 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.