JimotyJimoty,Inc.7082東証グロースサービス業FY ending Dec 2025, non-consolidated, J-GAAP

What does Jimoty do with its cash?

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

Operating cash flow
¥521.7M
Capex
¥92.8M
of revenue 4.8%
Free cash flow
¥428.8M
Returned to shareholders
¥118.7M
of net income: 25%

Cash flow ratios

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

Net income¥472.2M
Operating cash flow¥521.7M
Cash conversion (operating CF ÷ operating income)
94.9%
Cash vs. profit gap
¥49.4M(純利益の 10.5%)
CapEx intensity (capex ÷ revenue)
4.8%
Investing CF relative to operating CF
26.1%

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

Five-year trend

Operating cash flow¥521.7M
FY ending Dec 2021: ¥353.1M¥353.1MFY ending Dec 2022: ¥292.9M¥292.9MFY ending Dec 2023: ¥595.4M¥595.4MFY ending Dec 2024: ¥396.4M¥396.4MFY ending Dec 2025: ¥521.7M¥521.7MFY21FY22FY23FY24FY25
Free cash flow¥428.8M
FY ending Dec 2021: ¥347.2M¥347.2MFY ending Dec 2022: ¥289.5M¥289.5MFY ending Dec 2023: ¥593.6M¥593.6MFY ending Dec 2024: ¥359.7M¥359.7MFY ending Dec 2025: ¥428.8M¥428.8MFY21FY22FY23FY24FY25
Net income¥472.2M
FY ending Dec 2021: ¥363.5M¥363.5MFY ending Dec 2022: ¥406.8M¥406.8MFY ending Dec 2023: ¥433.4M¥433.4MFY ending Dec 2024: ¥471.6M¥471.6MFY ending Dec 2025: ¥472.2M¥472.2MFY21FY22FY23FY24FY25

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15期(2025/01/01-2025/12/31)

    ID S100XTWJ2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2024/01/01-2024/12/31)

    ID S100VHTA2025-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第13期(2023/01/01-2023/12/31)

    ID S100T78D2024-04-01Open
  • EDINET (FSA Japan)

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

    ID S100QGY62023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和3年1月1日-令和3年12月31日)

    ID S100NRDA2022-03-29Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第10期(令和2年1月1日-令和2年12月31日)

    ID S100L9662021-04-30Open

Extracted from XBRL: 44 / 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.