Laox HoldingsLaox Holdings CO.,LTD.8202東証スタンダード小売業FY ending Dec 2025, consolidated, J-GAAP

What does Laox Holdings do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥328M
Capex
¥683M
of revenue 1.2%
Free cash flow
-¥1.01B
Returned to shareholders
¥180M
Dividend per share
¥3
Payout ratio (reported)
127.1%

Cash flow ratios

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

Net income-¥99M
Operating cash flow-¥328M
Cash conversion (operating CF ÷ operating income)
-475.4%
Cash vs. profit gap
-¥229M
CapEx intensity (capex ÷ revenue)
1.2%

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

Five-year trend

Operating cash flow-¥328M
FY ending Dec 2021: ¥928M¥928MFY ending Dec 2022: -¥2.08B-¥2.08BFY ending Dec 2023: -¥187M-¥187MFY ending Dec 2024: -¥70M-¥70MFY ending Dec 2025: -¥328M-¥328MFY21FY22FY23FY24FY25
Free cash flow-¥1.01B
FY ending Dec 2021: ¥160M¥160MFY ending Dec 2022: -¥2.33B-¥2.33BFY ending Dec 2023: -¥1.02B-¥1.02BFY ending Dec 2024: -¥505M-¥505MFY ending Dec 2025: -¥1.01B-¥1.01BFY21FY22FY23FY24FY25
Net income-¥99M
FY ending Dec 2021: -¥7.11B-¥7.11BFY ending Dec 2022: ¥69M¥69MFY ending Dec 2023: ¥2.04B¥2.04BFY ending Dec 2024: ¥670M¥670MFY ending Dec 2025: -¥99M-¥99MFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第50期(2025/01/01-2025/12/31)

    ID S100XVC02026-04-02Open
  • EDINET (FSA Japan)

    有価証券報告書-第49期(2024/01/01-2024/12/31)

    ID S100VHJK2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第48期(2023/01/01-2023/12/31)

    ID S100T3NJ2024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第47期(2022/01/01-2022/12/31)

    ID S100QH9H2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第46期(令和3年1月1日-令和3年12月31日)

    ID S100NQZQ2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(令和2年1月1日-令和2年12月31日)

    ID S100L0VC2021-03-26Open

Extracted from XBRL: 49 / Derived from other figures: 2

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.