ImageONEImageONE Co.,Ltd.2667東証スタンダード卸売業FY ending Sep 2025, non-consolidated, J-GAAP

What does ImageONE do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥447.5M
Capex
¥12M
of revenue 1.4%
Free cash flow
-¥459.4M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥559.3M
Operating cash flow-¥447.5M
Cash vs. profit gap
¥111.9M
CapEx intensity (capex ÷ revenue)
1.4%

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

Five-year trend

Operating cash flow-¥447.5M
FY ending Sep 2022: -¥318.3M-¥318.3MFY ending Sep 2023: ¥39.1M¥39.1MFY ending Sep 2023: ¥39.1M¥39.1MFY ending Sep 2024: -¥207.2M-¥207.2MFY ending Sep 2025: -¥447.5M-¥447.5MFY22FY23FY23FY24FY25
Free cash flow-¥459.4M
FY ending Sep 2022: -¥1.12B-¥1.12BFY ending Sep 2023: -¥3.8M-¥3.8MFY ending Sep 2024: -¥230.7M-¥230.7MFY ending Sep 2025: -¥459.4M-¥459.4MFY22FY23FY23FY24FY25
Net income-¥559.3M
FY ending Sep 2022: -¥508.4M-¥508.4MFY ending Sep 2023: -¥647.9M-¥647.9MFY ending Sep 2023: -¥643.5M-¥643.5MFY ending Sep 2024: -¥889.6M-¥889.6MFY ending Sep 2025: -¥559.3M-¥559.3MFY22FY23FY23FY24FY25

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42期(2024/10/01-2025/09/30)

    ID S100XAH72025-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(2023/10/01-2024/09/30)

    ID S100V5WM2025-01-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(2022/10/01-2023/09/30)

    ID S100SP1S2024-01-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(令和3年10月1日-令和4年9月30日)

    ID S100PVRB2022-12-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(令和2年10月1日-令和3年9月30日)

    ID S100N3NM2021-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(令和1年10月1日-令和2年9月30日)

    ID S100KF352020-12-22Open

Extracted from XBRL: 43 / 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.