ModecMODEC,INC.6269東証プライム機械FY ending Dec 2025, consolidated, IFRS

What does Modec do with its cash?

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

Operating cash flow
$244M
Capex
$7.3M
of revenue 0.2%
Free cash flow
$236.7M
Returned to shareholders
$50.7M
of net income: 14%

Cash flow ratios

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

Net income$360.7M
Operating cash flow$244M
Cash conversion (operating CF ÷ operating income)
55.8%
Cash vs. profit gap
-$116.6M(純利益の -32.3%)
Shareholder payments — dividends
of net income 14.1% · of FCF 21.4%
CapEx intensity (capex ÷ revenue)
0.2%
Investing CF relative to operating CF
2.3%

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

Five-year trend

Operating cash flow$244M
FY ending Dec 2021: $152.2M$152.2MFY ending Dec 2022: -$208.9M-$208.9MFY ending Dec 2023: $485.9M$485.9MFY ending Dec 2024: $560.9M$560.9MFY ending Dec 2025: $244M$244MFY21FY22FY23FY24FY25
Free cash flow$236.7M
FY ending Dec 2024: $548.6M$548.6MFY ending Dec 2025: $236.7M$236.7MFY21FY22FY23FY24FY25
Net income$360.7M
FY ending Dec 2021: -$364M-$364MFY ending Dec 2022: $37.4M$37.4MFY ending Dec 2023: $96.5M$96.5MFY ending Dec 2024: $220.4M$220.4MFY ending Dec 2025: $360.7M$360.7MFY21FY22FY23FY24FY25

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 (1)
  • EDINET (FSA Japan)

    有価証券報告書-第40期(2025/01/01-2025/12/31)

    ID S100XU6C2026-03-26Open

Extracted from XBRL: 25 / 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.