MercuryMERCURY Inc.5025東証グロース情報・通信業FY ending Feb 2026, non-consolidated, J-GAAP

What does Mercury do with its cash?

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

Operating cash flow
¥27.3M
Capex
¥8.8M
of revenue 0.5%
Free cash flow
¥18.5M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

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

Net income¥162.3M
Operating cash flow¥27.3M
Cash conversion (operating CF ÷ operating income)
36.7%
Cash vs. profit gap
-¥135.1M(純利益の -83.2%)
CapEx intensity (capex ÷ revenue)
0.5%
Investing CF relative to operating CF
504.7%

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

Five-year trend

Operating cash flow¥27.3M
FY ending Feb 2022: ¥221.8M¥221.8MFY ending Feb 2023: ¥107.6M¥107.6MFY ending Feb 2024: ¥61.4M¥61.4MFY ending Feb 2025: ¥343.4M¥343.4MFY ending Feb 2026: ¥27.3M¥27.3MFY22FY23FY24FY25FY26
Free cash flow¥18.5M
FY ending Feb 2022: ¥149M¥149MFY ending Feb 2023: -¥15.1M-¥15.1MFY ending Feb 2024: -¥25.2M-¥25.2MFY ending Feb 2025: ¥310.9M¥310.9MFY ending Feb 2026: ¥18.5M¥18.5MFY22FY23FY24FY25FY26
Net income¥162.3M
FY ending Feb 2022: ¥131.1M¥131.1MFY ending Feb 2023: ¥92.4M¥92.4MFY ending Feb 2024: ¥48.4M¥48.4MFY ending Feb 2025: ¥126.5M¥126.5MFY ending Feb 2026: ¥162.3M¥162.3MFY22FY23FY24FY25FY26

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第35期(2025/03/01-2026/02/28)

    ID S100Y6Q02026-05-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(2024/03/01-2025/02/28)

    ID S100VUDI2025-05-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(2023/03/01-2024/02/29)

    ID S100TITL2024-05-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(2022/03/01-2023/02/28)

    ID S100QUGN2023-05-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第31期(令和3年3月1日-令和4年2月28日)

    ID S100O52Q2022-05-30Open

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.