LaKeelLaKeel, Inc.4074東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does LaKeel do with its cash?

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

Operating cash flow
¥576.3M
Capex
¥518.8M
of revenue 6.7%
Free cash flow
¥57.5M
Returned to shareholders
¥119.6M
of net income: 42%

Cash flow ratios

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

Net income¥287.6M
Operating cash flow¥576.3M
Cash conversion (operating CF ÷ operating income)
129.4%
Cash vs. profit gap
¥288.7M(純利益の 100.4%)
CapEx intensity (capex ÷ revenue)
6.7%
Investing CF relative to operating CF
95.7%

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

Five-year trend

Operating cash flow¥576.3M
FY ending Dec 2021: ¥409.8M¥409.8MFY ending Dec 2022: ¥1.24B¥1.24BFY ending Dec 2023: ¥668.5M¥668.5MFY ending Dec 2024: ¥1.13B¥1.13BFY ending Dec 2025: ¥576.3M¥576.3MFY21FY22FY23FY24FY25
Free cash flow¥57.5M
FY ending Dec 2021: ¥107.7M¥107.7MFY ending Dec 2022: ¥959.3M¥959.3MFY ending Dec 2023: ¥166.1M¥166.1MFY ending Dec 2024: ¥613.6M¥613.6MFY ending Dec 2025: ¥57.5M¥57.5MFY21FY22FY23FY24FY25
Net income¥287.6M
FY ending Dec 2021: ¥317M¥317MFY ending Dec 2022: ¥467.1M¥467.1MFY ending Dec 2023: ¥539.6M¥539.6MFY ending Dec 2024: ¥362.2M¥362.2MFY ending Dec 2025: ¥287.6M¥287.6MFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2025/01/01-2025/12/31)

    ID S100XUN12026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2024/01/01-2024/12/31)

    ID S100VIRA2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(2023/01/01-2023/12/31)

    ID S100T67K2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(2022/01/01-2022/12/31)

    ID S100QGCV2023-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第5期(令和3年1月1日-令和3年12月31日)

    ID S100PWA12022-12-28Open

Extracted from XBRL: 50 / 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.