Jig-SawJIG-SAW INC.3914東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Jig-Saw do with its cash?

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

Operating cash flow
¥458.5M
Capex
¥217.3M
of revenue 6.0%
Free cash flow
¥241.3M
Returned to shareholders
¥232.7M
of net income: 56%

Cash flow ratios

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

Net income¥418.2M
Operating cash flow¥458.5M
Cash conversion (operating CF ÷ operating income)
83.4%
Cash vs. profit gap
¥40.3M(純利益の 9.6%)
CapEx intensity (capex ÷ revenue)
6.0%
Investing CF relative to operating CF
19.3%

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

Five-year trend

Operating cash flow¥458.5M
FY ending Dec 2021: ¥449.8M¥449.8MFY ending Dec 2022: ¥506.9M¥506.9MFY ending Dec 2023: ¥473.7M¥473.7MFY ending Dec 2024: ¥618.8M¥618.8MFY ending Dec 2025: ¥458.5M¥458.5MFY21FY22FY23FY24FY25
Free cash flow¥241.3M
FY ending Dec 2021: ¥337.4M¥337.4MFY ending Dec 2022: ¥492.2M¥492.2MFY ending Dec 2023: ¥462.9M¥462.9MFY ending Dec 2024: ¥407.3M¥407.3MFY ending Dec 2025: ¥241.3M¥241.3MFY21FY22FY23FY24FY25
Net income¥418.2M
FY ending Dec 2021: ¥336.3M¥336.3MFY ending Dec 2022: ¥408.1M¥408.1MFY ending Dec 2023: ¥459.6M¥459.6MFY ending Dec 2024: ¥478.7M¥478.7MFY ending Dec 2025: ¥418.2M¥418.2MFY21FY22FY23FY24FY25

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25期(2025/01/01-2025/12/31)

    ID S100XSVD2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2024/01/01-2024/12/31)

    ID S100VHMW2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2023/01/01-2023/12/31)

    ID S100T5KX2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2022/01/01-2022/12/31)

    ID S100QI142023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和3年1月1日-令和3年12月31日)

    ID S100NSSV2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和2年1月1日-令和2年12月31日)

    ID S100L1K92021-03-29Open

Extracted from XBRL: 46 / 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.