Link and MotivationLink and Motivation Inc.2170東証プライムサービス業FY ending Dec 2025, consolidated, IFRS

What does Link and Motivation do with its cash?

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

Operating cash flow
¥5.25B
Capex
¥656M
of revenue 1.6%
Free cash flow
¥4.59B
Returned to shareholders
¥1.63B
of net income: 101%
Dividend per share
¥16
Payout ratio (reported)
225.2%

Cash flow ratios

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

Net income¥1.62B
Operating cash flow¥5.25B
Cash conversion (operating CF ÷ operating income)
124.8%
Cash vs. profit gap
¥3.63B(純利益の 223.6%)
Shareholder returns
of net income 100.8% · of FCF 35.6%
Shareholder payments — dividends
of net income 100.8% · of FCF 35.6%
CapEx intensity (capex ÷ revenue)
1.6%
Investing CF relative to operating CF
100.0%

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

Five-year trend

Operating cash flow¥5.25B
FY ending Dec 2021: ¥4.32B¥4.32BFY ending Dec 2022: ¥3.55B¥3.55BFY ending Dec 2023: ¥4.34B¥4.34BFY ending Dec 2024: ¥5.64B¥5.64BFY ending Dec 2025: ¥5.25B¥5.25BFY21FY22FY23FY24FY25
Free cash flow¥4.59B
FY ending Dec 2021: ¥3.1B¥3.1BFY ending Dec 2022: ¥2.52B¥2.52BFY ending Dec 2023: ¥3.69B¥3.69BFY ending Dec 2024: ¥4.83B¥4.83BFY ending Dec 2025: ¥4.59B¥4.59BFY21FY22FY23FY24FY25
Net income¥1.62B
FY ending Dec 2021: ¥918M¥918MFY ending Dec 2022: ¥2.06B¥2.06BFY ending Dec 2023: ¥2.84B¥2.84BFY ending Dec 2024: ¥3.69B¥3.69BFY ending Dec 2025: ¥1.62B¥1.62BFY21FY22FY23FY24FY25

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26期(2025/01/01-2025/12/31)

    ID S100XSV52026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2024/01/01-2024/12/31)

    ID S100VGLZ2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2023/01/01-2023/12/31)

    ID S100T54Q2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2022/01/01-2022/12/31)

    ID S100QGZW2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和3年1月1日-令和3年12月31日)

    ID S100NRT22022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和2年1月1日-令和2年12月31日)

    ID S100L2XF2021-03-30Open

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.