Mobile FactoryMobile Factory, Inc.3912東証スタンダード情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Mobile Factory do with its cash?

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

Operating cash flow
¥864.5M
Capex
—
of revenue —
Free cash flow
—
Returned to shareholders
¥813.4M
of net income: 167%
Dividend per share
¥44
Payout ratio (reported)
70.3%

Cash flow ratios

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

Net income¥488.5M
Operating cash flow¥864.5M
Cash conversion (operating CF ÷ operating income)
77.1%
Cash vs. profit gap
¥376M(純利益の 77.0%)
Shareholder returns
of net income 166.5%
Shareholder payments — dividends
of net income 86.3%
Investing CF relative to operating CF
187.7%

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

Five-year trend

Operating cash flow¥864.5M
FY ending Dec 2021: ¥656M¥656MFY ending Dec 2022: ¥560.4M¥560.4MFY ending Dec 2023: ¥761.3M¥761.3MFY ending Dec 2024: ¥658.6M¥658.6MFY ending Dec 2025: ¥864.5M¥864.5MFY21FY22FY23FY24FY25
Free cash flow—
FY ending Dec 2021: ¥618.2M¥618.2MFY ending Dec 2023: ¥759.3M¥759.3MFY21FY22FY23FY24FY25
Net income¥488.5M
FY ending Dec 2021: ¥538.6M¥538.6MFY ending Dec 2022: ¥558.3M¥558.3MFY ending Dec 2023: -¥941K-¥941KFY ending Dec 2024: ¥699.1M¥699.1MFY ending Dec 2025: ¥488.5M¥488.5MFY21FY22FY23FY24FY25

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25期(2025/01/01-2025/12/31)

    ID S100XQ8M2026-03-13Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2024/01/01-2024/12/31)

    ID S100VGUJ2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2023/01/01-2023/12/31)

    ID S100T43I2024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2022/01/01-2022/12/31)

    ID S100QG812023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和3年1月1日-令和3年12月31日)

    ID S100NQI72022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和2年1月1日-令和2年12月31日)

    ID S100L1WK2021-03-29Open

Extracted from XBRL: 45

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.