IntegralIntegral Corporation5842東証グロースその他金融業FY ending Dec 2025, consolidated, IFRS

What does Integral do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥1.38B
Capex
¥84M
of revenue 0.6%
Free cash flow
-¥1.46B
Returned to shareholders
¥1.32B
of net income: 22%
Dividend per share
¥37
Payout ratio (reported)
29.1%

Cash flow ratios

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

Net income¥6.08B
Operating cash flow-¥1.38B
Cash conversion (operating CF ÷ operating income)
-14.9%
Cash vs. profit gap
-¥7.46B(純利益の -122.7%)
Shareholder returns
of net income 21.7%
Shareholder payments — dividends
of net income 21.7%
CapEx intensity (capex ÷ revenue)
0.6%

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

Five-year trend

Operating cash flow-¥1.38B
FY ending Dec 2021: -¥1.72B-¥1.72BFY ending Dec 2022: ¥383M¥383MFY ending Dec 2023: ¥5.63B¥5.63BFY ending Dec 2024: ¥5.82B¥5.82BFY ending Dec 2025: -¥1.38B-¥1.38BFY21FY22FY23FY24FY25
Free cash flow-¥1.46B
FY ending Dec 2023: ¥5.62B¥5.62BFY ending Dec 2024: ¥5.81B¥5.81BFY ending Dec 2025: -¥1.46B-¥1.46BFY21FY22FY23FY24FY25
Net income¥6.08B
FY ending Dec 2021: ¥1.17B¥1.17BFY ending Dec 2022: ¥2.02B¥2.02BFY ending Dec 2023: ¥7.57B¥7.57BFY ending Dec 2024: ¥18.1B¥18.1BFY ending Dec 2025: ¥6.08B¥6.08BFY21FY22FY23FY24FY25

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 (3)
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2025/01/01-2025/12/31)

    ID S100XOZ32026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2024/01/01-2024/12/31)

    ID S100VG6U2025-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2023/01/01-2023/12/31)

    ID S100T5CH2024-03-27Open

Extracted from XBRL: 40 / 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.