MakuakeMakuake, Inc.4479東証グロース情報・通信業FY ending Sep 2025, non-consolidated, J-GAAP

What does Makuake do with its cash?

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

Operating cash flow
¥985.1M
Capex
¥152.4M
of revenue 3.3%
Free cash flow
¥832.7M
Returned to shareholders
¥33K
of net income: 0%

Cash flow ratios

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

Net income¥407.3M
Operating cash flow¥985.1M
Cash conversion (operating CF ÷ operating income)
220.2%
Cash vs. profit gap
¥577.8M(純利益の 141.9%)
CapEx intensity (capex ÷ revenue)
3.3%
Investing CF relative to operating CF
8.3%

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

Five-year trend

Operating cash flow¥985.1M
FY ending Sep 2021: ¥151.4M¥151.4MFY ending Sep 2022: -¥827.3M-¥827.3MFY ending Sep 2023: -¥339.2M-¥339.2MFY ending Sep 2024: -¥1.09B-¥1.09BFY ending Sep 2025: ¥985.1M¥985.1MFY21FY22FY23FY24FY25
Free cash flow¥832.7M
FY ending Sep 2021: -¥162M-¥162MFY ending Sep 2022: -¥1.34B-¥1.34BFY ending Sep 2023: -¥921.8M-¥921.8MFY ending Sep 2024: -¥1.48B-¥1.48BFY ending Sep 2025: ¥832.7M¥832.7MFY21FY22FY23FY24FY25
Net income¥407.3M
FY ending Sep 2021: ¥246.6M¥246.6MFY ending Sep 2022: -¥1.35B-¥1.35BFY ending Sep 2023: -¥491.1M-¥491.1MFY ending Sep 2024: -¥103.6M-¥103.6MFY ending Sep 2025: ¥407.3M¥407.3MFY21FY22FY23FY24FY25

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13期(2024/10/01-2025/09/30)

    ID S100X9BR2025-12-10Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2023/10/01-2024/09/30)

    ID S100UY2S2024-12-13Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2022/10/01-2023/09/30)

    ID S100SFMW2023-12-08Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(令和3年10月1日-令和4年9月30日)

    ID S100PS2X2022-12-09Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和2年10月1日-令和3年9月30日)

    ID S100N1HA2021-12-10Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和1年10月1日-令和2年9月30日)

    ID S100KD5Y2020-12-15Open

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.