Last One MileLast One Mile Co.,Ltd.9252東証グロース情報・通信業FY ending Aug 2025, consolidated, IFRS

What does Last One Mile do with its cash?

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

Operating cash flow
¥1.39B
Capex
¥63.8M
of revenue 0.4%
Free cash flow
¥1.32B
Returned to shareholders
¥117M
of net income: 17%
Dividend per share
¥22
Payout ratio (reported)
23.9%

Cash flow ratios

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

Net income¥674M
Operating cash flow¥1.39B
Cash conversion (operating CF ÷ operating income)
120.7%
Cash vs. profit gap
¥713.6M(純利益の 105.9%)
Shareholder returns
of net income 17.4% · of FCF 8.8%
Shareholder payments — dividends
of net income 4.7% · of FCF 2.4%
CapEx intensity (capex ÷ revenue)
0.4%
Investing CF relative to operating CF
16.9%

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

Five-year trend

Operating cash flow¥1.39B
FY ending Nov 2021: ¥297.6M¥297.6MFY ending Aug 2022: -¥284.4M-¥284.4MFY ending Aug 2023: ¥460.3M¥460.3MFY ending Aug 2024: ¥1.65B¥1.65BFY ending Aug 2025: ¥1.39B¥1.39BFY21FY22FY23FY24FY25
Free cash flow¥1.32B
FY ending Nov 2021: ¥294M¥294MFY ending Aug 2022: -¥285.6M-¥285.6MFY ending Aug 2023: ¥426.6M¥426.6MFY ending Aug 2024: ¥1.55B¥1.55BFY ending Aug 2025: ¥1.32B¥1.32BFY21FY22FY23FY24FY25
Net income¥674M
FY ending Nov 2021: ¥159.2M¥159.2MFY ending Aug 2022: -¥54.5M-¥54.5MFY ending Aug 2023: ¥317.3M¥317.3MFY ending Aug 2024: ¥825.4M¥825.4MFY ending Aug 2025: ¥674M¥674MFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2024/09/01-2025/08/31)

    ID S100X7D02025-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2023/09/01-2024/08/31)

    ID S100UV2Y2024-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2022/09/01-2023/08/31)

    ID S100SD3V2023-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和3年12月1日-令和4年8月31日)

    ID S100PP9Z2022-11-28Open

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.