MedrxMedrx Co., Ltd.4586東証グロース医薬品FY ending Dec 2025, consolidated, J-GAAP

What does Medrx do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥888.1M
Capex
¥82.8M
of revenue 64.6%
Free cash flow
-¥970.9M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥937.4M
Operating cash flow-¥888.1M
Cash vs. profit gap
¥49.3M
CapEx intensity (capex ÷ revenue)
64.6%

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

Five-year trend

Operating cash flow-¥888.1M
FY ending Dec 2021: -¥923.7M-¥923.7MFY ending Dec 2022: -¥1.07B-¥1.07BFY ending Dec 2023: -¥913.8M-¥913.8MFY ending Dec 2024: -¥803.4M-¥803.4MFY ending Dec 2025: -¥888.1M-¥888.1MFY21FY22FY23FY24FY25
Free cash flow-¥970.9M
FY ending Dec 2021: -¥926.2M-¥926.2MFY ending Dec 2022: -¥1.08B-¥1.08BFY ending Dec 2023: -¥914.6M-¥914.6MFY ending Dec 2024: -¥803.7M-¥803.7MFY ending Dec 2025: -¥970.9M-¥970.9MFY21FY22FY23FY24FY25
Net income-¥937.4M
FY ending Dec 2021: -¥1.06B-¥1.06BFY ending Dec 2022: -¥1.11B-¥1.11BFY ending Dec 2023: -¥932.9M-¥932.9MFY ending Dec 2024: -¥806.8M-¥806.8MFY ending Dec 2025: -¥937.4M-¥937.4MFY21FY22FY23FY24FY25

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24期(2025/01/01-2025/12/31)

    ID S100XS7V2026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2024/01/01-2024/12/31)

    ID S100VJ6C2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2023/01/01-2023/12/31)

    ID S100T6BL2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2022/01/01-2022/12/31)

    ID S100QGPL2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和3年1月1日-令和3年12月31日)

    ID S100NT3I2022-03-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第19期(令和2年1月1日-令和2年12月31日)

    ID S100LCUR2021-05-18Open

Extracted from XBRL: 40 / 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.