ibisibis inc.9343東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does ibis do with its cash?

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

Operating cash flow
¥961.4M
Capex
—
of revenue —
Free cash flow
—
Returned to shareholders
¥146.3M
of net income: 17%
Dividend per share
¥10
Payout ratio (reported)
19.6%

Cash flow ratios

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

Net income¥849M
Operating cash flow¥961.4M
Cash conversion (operating CF ÷ operating income)
80.0%
Cash vs. profit gap
¥112.4M(純利益の 13.2%)
Shareholder payments — dividends
of net income 17.2%
Investing CF relative to operating CF
101.7%

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

Five-year trend

Operating cash flow¥961.4M
FY ending Dec 2021: ¥43.9M¥43.9MFY ending Dec 2022: ¥553.5M¥553.5MFY ending Dec 2023: ¥307.6M¥307.6MFY ending Dec 2024: ¥1.2B¥1.2BFY ending Dec 2025: ¥961.4M¥961.4MFY21FY22FY23FY24FY25
Free cash flow—
FY ending Dec 2021: -¥4.7M-¥4.7MFY ending Dec 2022: ¥466.3M¥466.3MFY ending Dec 2023: ¥193.8M¥193.8MFY ending Dec 2024: ¥1.07B¥1.07BFY21FY22FY23FY24FY25
Net income¥849M
FY ending Dec 2021: ¥72.3M¥72.3MFY ending Dec 2022: ¥168.7M¥168.7MFY ending Dec 2023: ¥288.6M¥288.6MFY ending Dec 2024: ¥839.3M¥839.3MFY ending Dec 2025: ¥849M¥849MFY21FY22FY23FY24FY25

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27期(2025/01/01-2025/12/31)

    ID S100XS2D2026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2024/01/01-2024/12/31)

    ID S100VGH72025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2023/01/01-2023/12/31)

    ID S100T51R2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2022/01/01-2022/12/31)

    ID S100QH5I2023-03-29Open

Extracted from XBRL: 48

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.