MRTMRT Inc.6034東証グロースサービス業FY ending Dec 2025, consolidated, IFRS

What does MRT do with its cash?

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

Operating cash flow
¥417.8M
Capex
¥77.3M
of revenue 1.8%
Free cash flow
¥340.5M
Returned to shareholders
¥129.5M
of net income: 232%

Cash flow ratios

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

Net income¥55.8M
Operating cash flow¥417.8M
Cash conversion (operating CF ÷ operating income)
435.7%
Cash vs. profit gap
¥362.1M(純利益の 649.2%)
Shareholder returns
of net income 232.1% · of FCF 38.0%
Shareholder payments — dividends
of net income 0.3% · of FCF 0.0%
CapEx intensity (capex ÷ revenue)
1.8%
Investing CF relative to operating CF
149.2%

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

Five-year trend

Operating cash flow¥417.8M
FY ending Dec 2021: -¥298.9M-¥298.9MFY ending Dec 2022: ¥4.51B¥4.51BFY ending Dec 2023: -¥193.6M-¥193.6MFY ending Dec 2024: ¥503M¥503MFY ending Dec 2025: ¥417.8M¥417.8MFY21FY22FY23FY24FY25
Free cash flow¥340.5M
FY ending Dec 2021: -¥405.6M-¥405.6MFY ending Dec 2022: ¥4.43B¥4.43BFY ending Dec 2023: -¥284.1M-¥284.1MFY ending Dec 2024: ¥430.7M¥430.7MFY ending Dec 2025: ¥340.5M¥340.5MFY21FY22FY23FY24FY25
Net income¥55.8M
FY ending Dec 2021: ¥774.5M¥774.5MFY ending Dec 2022: ¥2.16B¥2.16BFY ending Dec 2023: ¥518.4M¥518.4MFY ending Dec 2024: -¥309.2M-¥309.2MFY ending Dec 2025: ¥55.8M¥55.8MFY21FY22FY23FY24FY25

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27期(2025/01/01-2025/12/31)

    ID S100XSR62026-03-23Open
  • EDINET (FSA Japan)

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

    ID S100VIS22025-03-28Open
  • EDINET (FSA Japan)

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

    ID S100T6G12024-03-29Open
  • EDINET (FSA Japan)

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

    ID S100QIK02023-03-30Open
  • EDINET (FSA Japan)

    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 S100NT8N2022-03-31Open
  • 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 S100L3FN2021-03-31Open

Extracted from XBRL: 41 / 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.