Manabi-aidManabi-aid Co.,Ltd.184A東証グロース情報・通信業FY ending Apr 2026, non-consolidated, J-GAAP

What does Manabi-aid do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥108.1M
Capex
¥12.1M
of revenue 3.3%
Free cash flow
-¥120.2M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥179.1M
Operating cash flow-¥108.1M
Cash vs. profit gap
¥71M
CapEx intensity (capex ÷ revenue)
3.3%

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

Five-year trend

Operating cash flow-¥108.1M
FY ending Apr 2023: ¥24.1M¥24.1MFY ending Apr 2024: ¥63.8M¥63.8MFY ending Apr 2025: -¥218.4M-¥218.4MFY ending Apr 2026: -¥108.1M-¥108.1MFY23FY24FY25FY26
Free cash flow-¥120.2M
FY ending Apr 2023: ¥20.2M¥20.2MFY ending Apr 2024: ¥59M¥59MFY ending Apr 2025: -¥231.5M-¥231.5MFY ending Apr 2026: -¥120.2M-¥120.2MFY23FY24FY25FY26
Net income-¥179.1M
FY ending Apr 2023: ¥93.3M¥93.3MFY ending Apr 2024: ¥118.4M¥118.4MFY ending Apr 2025: -¥318M-¥318MFY ending Apr 2026: -¥179.1M-¥179.1MFY23FY24FY25FY26

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 (3)
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2025/05/01-2026/04/30)

    ID S100YSR52026-07-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2024/05/01-2025/04/30)

    ID S100WFAH2025-07-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2023/05/01-2024/04/30)

    ID S100U46L2024-07-30Open

Extracted from XBRL: 39 / 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.