LiveroLivero Inc.9245東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Livero do with its cash?

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

Operating cash flow
¥963.8M
Capex
¥114.5M
of revenue 2.6%
Free cash flow
¥849.3M
Returned to shareholders
¥157.1M
of net income: 30%
Dividend per share
¥30
Payout ratio (reported)
31.5%

Cash flow ratios

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

Net income¥531.6M
Operating cash flow¥963.8M
Cash conversion (operating CF ÷ operating income)
126.8%
Cash vs. profit gap
¥432.2M(純利益の 81.3%)
Shareholder returns
of net income 29.5% · of FCF 18.5%
Shareholder payments — dividends
of net income 29.5% · of FCF 18.5%
CapEx intensity (capex ÷ revenue)
2.6%
Investing CF relative to operating CF
49.8%

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

Five-year trend

Operating cash flow¥963.8M
FY ending Dec 2021: ¥330.9M¥330.9MFY ending Dec 2022: ¥10.6M¥10.6MFY ending Dec 2023: ¥496.8M¥496.8MFY ending Dec 2024: ¥828.5M¥828.5MFY ending Dec 2025: ¥963.8M¥963.8MFY21FY22FY23FY24FY25
Free cash flow¥849.3M
FY ending Dec 2022: -¥57M-¥57MFY ending Dec 2023: ¥384.8M¥384.8MFY ending Dec 2024: ¥694.3M¥694.3MFY ending Dec 2025: ¥849.3M¥849.3MFY21FY22FY23FY24FY25
Net income¥531.6M
FY ending Dec 2021: ¥239M¥239MFY ending Dec 2022: ¥50.8M¥50.8MFY ending Dec 2023: ¥103.9M¥103.9MFY ending Dec 2024: ¥338.9M¥338.9MFY ending Dec 2025: ¥531.6M¥531.6MFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第17期(2025/01/01-2025/12/31)

    ID S100YB2Z2026-06-12Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2024/01/01-2024/12/31)

    ID S100VIL92025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2023/01/01-2023/12/31)

    ID S100T5WJ2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2022/01/01-2022/12/31)

    ID S100QGFJ2023-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第13期(令和3年1月1日-令和3年12月31日)

    ID S100O3IG2022-05-23Open

Extracted from XBRL: 47 / 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.