HyperHYPER Inc.3054東証スタンダード卸売業FY ending Dec 2025, consolidated, J-GAAP

What does Hyper do with its cash?

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

Operating cash flow
¥822.9M
Capex
¥18.7M
of revenue 0.1%
Free cash flow
¥804.2M
Returned to shareholders
¥68.1M
of net income: 28%
Dividend per share
¥7
Payout ratio (reported)
28.4%

Cash flow ratios

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

Net income¥240.6M
Operating cash flow¥822.9M
Cash conversion (operating CF ÷ operating income)
257.1%
Cash vs. profit gap
¥582.3M(純利益の 242.0%)
Shareholder payments — dividends
of net income 28.3% · of FCF 8.5%
CapEx intensity (capex ÷ revenue)
0.1%
Investing CF relative to operating CF
0.8%

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

Five-year trend

Operating cash flow¥822.9M
FY ending Dec 2021: ¥76.6M¥76.6MFY ending Dec 2022: -¥737.5M-¥737.5MFY ending Dec 2023: ¥393.6M¥393.6MFY ending Dec 2024: ¥198.3M¥198.3MFY ending Dec 2025: ¥822.9M¥822.9MFY21FY22FY23FY24FY25
Free cash flow¥804.2M
FY ending Dec 2021: -¥31.5M-¥31.5MFY ending Dec 2022: -¥758.8M-¥758.8MFY ending Dec 2023: ¥376.3M¥376.3MFY ending Dec 2024: ¥184.2M¥184.2MFY ending Dec 2025: ¥804.2M¥804.2MFY21FY22FY23FY24FY25
Net income¥240.6M
FY ending Dec 2021: -¥53.5M-¥53.5MFY ending Dec 2022: -¥499.4M-¥499.4MFY ending Dec 2023: ¥78.9M¥78.9MFY ending Dec 2024: ¥218.4M¥218.4MFY ending Dec 2025: ¥240.6M¥240.6MFY21FY22FY23FY24FY25

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36期(2025/01/01-2025/12/31)

    ID S100XUT22026-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第35期(2024/01/01-2024/12/31)

    ID S100VLGF2025-04-10Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(2023/01/01-2023/12/31)

    ID S100T51T2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(2022/01/01-2022/12/31)

    ID S100QFPE2023-03-23Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第32期(令和3年1月1日-令和3年12月31日)

    ID S100ONTH2022-07-05Open
  • EDINET (FSA Japan)

    有価証券報告書-第31期(令和2年1月1日-令和2年12月31日)

    ID S100L00Z2021-03-23Open

Extracted from XBRL: 51 / 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.