KInjiroKInjiro Co.,Ltd.4013東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does KInjiro do with its cash?

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

Operating cash flow
¥2.2B
Capex
¥995M
of revenue 18.5%
Free cash flow
¥1.21B
Returned to shareholders
¥168.7M
of net income: 17%
Dividend per share
¥10
Payout ratio (reported)
19.7%

Cash flow ratios

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

Net income¥1.01B
Operating cash flow¥2.2B
Cash conversion (operating CF ÷ operating income)
144.7%
Cash vs. profit gap
¥1.19B(純利益の 117.3%)
Shareholder payments — dividends
of net income 16.7% · of FCF 14.0%
CapEx intensity (capex ÷ revenue)
18.5%
Investing CF relative to operating CF
136.5%

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

Five-year trend

Operating cash flow¥2.2B
FY ending Dec 2021: ¥179.1M¥179.1MFY ending Dec 2022: ¥410.4M¥410.4MFY ending Dec 2023: ¥1.47B¥1.47BFY ending Dec 2024: ¥1.16B¥1.16BFY ending Dec 2025: ¥2.2B¥2.2BFY21FY22FY23FY24FY25
Free cash flow¥1.21B
FY ending Dec 2021: -¥383M-¥383MFY ending Dec 2022: -¥5.31B-¥5.31BFY ending Dec 2023: ¥396.3M¥396.3MFY ending Dec 2024: ¥210.4M¥210.4MFY ending Dec 2025: ¥1.21B¥1.21BFY21FY22FY23FY24FY25
Net income¥1.01B
FY ending Dec 2021: ¥162.9M¥162.9MFY ending Dec 2022: ¥304.7M¥304.7MFY ending Dec 2023: ¥370.1M¥370.1MFY ending Dec 2024: ¥461.8M¥461.8MFY ending Dec 2025: ¥1.01B¥1.01BFY21FY22FY23FY24FY25

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45期(2025/01/01-2025/12/31)

    ID S100XR7V2026-03-19Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第44期(2024/01/01-2024/12/31)

    ID S100VG3N2025-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(2023/01/01-2023/12/31)

    ID S100T4302024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(2022/01/01-2022/12/31)

    ID S100QG7P2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(令和3年1月1日-令和3年12月31日)

    ID S100NR282022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(令和2年1月1日-令和2年12月31日)

    ID S100L1WW2021-03-29Open

Extracted from XBRL: 48 / 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.