Media KoboMedia Kobo,Inc.3815東証グロース情報・通信業FY ending Aug 2025, consolidated, J-GAAP

What does Media Kobo do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥220.4M
Capex
¥230.2M
of revenue 12.3%
Free cash flow
-¥450.7M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥508.2M
Operating cash flow-¥220.4M
Cash vs. profit gap
¥287.8M
CapEx intensity (capex ÷ revenue)
12.3%

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

Five-year trend

Operating cash flow-¥220.4M
FY ending Aug 2021: ¥148.5M¥148.5MFY ending Aug 2022: ¥290.1M¥290.1MFY ending Aug 2023: ¥75.6M¥75.6MFY ending Aug 2024: ¥44.2M¥44.2MFY ending Aug 2025: -¥220.4M-¥220.4MFY21FY22FY23FY24FY25
Free cash flow-¥450.7M
FY ending Aug 2021: ¥79.9M¥79.9MFY ending Aug 2022: ¥228.1M¥228.1MFY ending Aug 2023: -¥40.9M-¥40.9MFY ending Aug 2024: -¥92.2M-¥92.2MFY ending Aug 2025: -¥450.7M-¥450.7MFY21FY22FY23FY24FY25
Net income-¥508.2M
FY ending Aug 2021: ¥7.2M¥7.2MFY ending Aug 2022: ¥153.8M¥153.8MFY ending Aug 2023: ¥35.3M¥35.3MFY ending Aug 2024: -¥271M-¥271MFY ending Aug 2025: -¥508.2M-¥508.2MFY21FY22FY23FY24FY25

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28期(2024/09/01-2025/08/31)

    ID S100X62P2025-11-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2023/09/01-2024/08/31)

    ID S100UTYB2024-11-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2022/09/01-2023/08/31)

    ID S100SCST2023-11-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和3年9月1日-令和4年8月31日)

    ID S100PP7L2022-11-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和2年9月1日-令和3年8月31日)

    ID S100MXCF2021-11-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和1年9月1日-令和2年8月31日)

    ID S100K8M92020-11-20Open

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.