MetaplanetMetaplanet Inc.3350東証スタンダード卸売業FY ending Dec 2025, consolidated, J-GAAP

What does Metaplanet do with its cash?

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

Operating cash flow
¥6.62B
Capex
¥732M
of revenue 8.2%
Free cash flow
¥5.89B
Returned to shareholders
¥18M
Dividend per share
¥0

Cash flow ratios

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

Net income-¥95B
Operating cash flow¥6.62B
Cash conversion (operating CF ÷ operating income)
105.3%
Cash vs. profit gap
¥101.7B
CapEx intensity (capex ÷ revenue)
8.2%
Investing CF relative to operating CF
8377.1%

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

Five-year trend

Operating cash flow¥6.62B
FY ending Dec 2021: -¥529.3M-¥529.3MFY ending Dec 2022: -¥296.3M-¥296.3MFY ending Dec 2023: -¥571.5M-¥571.5MFY ending Dec 2024: ¥623M¥623MFY ending Dec 2025: ¥6.62B¥6.62BFY21FY22FY23FY24FY25
Free cash flow¥5.89B
FY ending Dec 2021: -¥943.4M-¥943.4MFY ending Dec 2022: -¥613.8M-¥613.8MFY ending Dec 2023: -¥730.8M-¥730.8MFY ending Dec 2024: ¥531M¥531MFY ending Dec 2025: ¥5.89B¥5.89BFY21FY22FY23FY24FY25
Net income-¥95B
FY ending Dec 2021: -¥737.2M-¥737.2MFY ending Dec 2022: ¥977.8M¥977.8MFY ending Dec 2023: -¥683.9M-¥683.9MFY ending Dec 2024: ¥4.44B¥4.44BFY ending Dec 2025: -¥95B-¥95BFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第27期(2025/01/01-2025/12/31)

    ID S100YB0L2026-06-12Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2024/01/01-2024/12/31)

    ID S100VG8G2025-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2023/01/01-2023/12/31)

    ID S100T4YP2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2022/01/01-2022/12/31)

    ID S100QGGD2023-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第23期(令和3年1月1日-令和3年12月31日)

    ID S100P1752022-08-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和2年1月1日-令和2年12月31日)

    ID S100L3DF2021-03-31Open

Extracted from XBRL: 42 / 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.