MicroAdMicroAd, Inc.9553東証グロースサービス業FY ending Sep 2025, consolidated, J-GAAP

What does MicroAd do with its cash?

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

Operating cash flow
¥781.7M
Capex
¥272.5M
of revenue 1.7%
Free cash flow
¥509.2M
Returned to shareholders
¥112.1M
of net income: 57%

Cash flow ratios

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

Net income¥195.1M
Operating cash flow¥781.7M
Cash conversion (operating CF ÷ operating income)
127.5%
Cash vs. profit gap
¥586.6M(純利益の 300.7%)
CapEx intensity (capex ÷ revenue)
1.7%
Investing CF relative to operating CF
147.0%

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

Five-year trend

Operating cash flow¥781.7M
FY ending Sep 2021: ¥31.4M¥31.4MFY ending Sep 2022: ¥714M¥714MFY ending Sep 2023: ¥266.4M¥266.4MFY ending Sep 2024: ¥338.3M¥338.3MFY ending Sep 2025: ¥781.7M¥781.7MFY21FY22FY23FY24FY25
Free cash flow¥509.2M
FY ending Sep 2021: -¥111.6M-¥111.6MFY ending Sep 2022: ¥405.2M¥405.2MFY ending Sep 2023: -¥210.7M-¥210.7MFY ending Sep 2024: -¥115.2M-¥115.2MFY ending Sep 2025: ¥509.2M¥509.2MFY21FY22FY23FY24FY25
Net income¥195.1M
FY ending Sep 2021: -¥38.9M-¥38.9MFY ending Sep 2022: ¥496.4M¥496.4MFY ending Sep 2023: ¥565.3M¥565.3MFY ending Sep 2024: ¥282.7M¥282.7MFY ending Sep 2025: ¥195.1M¥195.1MFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    訂正有価証券報告書-第19期(2024/10/01-2025/09/30)

    ID S100XDI62025-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2023/10/01-2024/09/30)

    ID S100UZKO2024-12-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2022/10/01-2023/09/30)

    ID S100SI5P2023-12-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和3年10月1日-令和4年9月30日)

    ID S100PU3P2022-12-20Open

Extracted from XBRL: 52 / 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.