MagmagMagmag, Inc.4059東証スタンダード情報・通信業FY ending Sep 2025, non-consolidated, J-GAAP

What does Magmag do with its cash?

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

Operating cash flow
¥100.7M
Capex
¥18.6M
of revenue 4.2%
Free cash flow
¥82.1M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

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

Net income¥14.3M
Operating cash flow¥100.7M
Cash conversion (operating CF ÷ operating income)
497.8%
Cash vs. profit gap
¥86.5M(純利益の 606.0%)
Shareholder payments — dividends
of net income 0.0% · of FCF 0.0%
CapEx intensity (capex ÷ revenue)
4.2%
Investing CF relative to operating CF
23.8%

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

Five-year trend

Operating cash flow¥100.7M
FY ending Sep 2021: ¥102.4M¥102.4MFY ending Sep 2022: -¥6.2M-¥6.2MFY ending Sep 2023: ¥20M¥20MFY ending Sep 2024: ¥8.2M¥8.2MFY ending Sep 2025: ¥100.7M¥100.7MFY21FY22FY23FY24FY25
Free cash flow¥82.1M
FY ending Sep 2022: -¥251.2M-¥251.2MFY ending Sep 2023: -¥152.9M-¥152.9MFY ending Sep 2025: ¥82.1M¥82.1MFY21FY22FY23FY24FY25
Net income¥14.3M
FY ending Sep 2021: ¥86.9M¥86.9MFY ending Sep 2022: ¥4.8M¥4.8MFY ending Sep 2023: -¥478.9M-¥478.9MFY ending Sep 2024: -¥84.5M-¥84.5MFY ending Sep 2025: ¥14.3M¥14.3MFY21FY22FY23FY24FY25

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27期(2024/10/01-2025/09/30)

    ID S100XBZX2025-12-23Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第26期(2023/10/01-2024/09/30)

    ID S100VMAB2025-04-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2022/10/01-2023/09/30)

    ID S100SIF32023-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和3年10月1日-令和4年9月30日)

    ID S100PUQN2022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和2年10月1日-令和3年9月30日)

    ID S100N4HF2021-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和1年10月1日-令和2年9月30日)

    ID S100KFT32020-12-24Open

Extracted from XBRL: 42 / 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.