Muscat GroupMUSCAT GROUP195A東証グロースサービス業FY ending Mar 2026, consolidated, J-GAAP

What does Muscat Group do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥676.4M
Capex
¥103.3M
of revenue 2.5%
Free cash flow
-¥779.7M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥368.6M
Operating cash flow-¥676.4M
Cash vs. profit gap
-¥307.7M
CapEx intensity (capex ÷ revenue)
2.5%

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

Five-year trend

Operating cash flow-¥676.4M
FY ending Mar 2023: -¥154.4M-¥154.4MFY ending Mar 2024: ¥92.2M¥92.2MFY ending Mar 2025: -¥408M-¥408MFY ending Mar 2026: -¥676.4M-¥676.4MFY23FY24FY25FY26
Free cash flow-¥779.7M
FY ending Mar 2023: -¥180.6M-¥180.6MFY ending Mar 2024: ¥62.9M¥62.9MFY ending Mar 2025: -¥475.1M-¥475.1MFY ending Mar 2026: -¥779.7M-¥779.7MFY23FY24FY25FY26
Net income-¥368.6M
FY ending Mar 2023: -¥121.9M-¥121.9MFY ending Mar 2024: ¥110M¥110MFY ending Mar 2025: ¥112.9M¥112.9MFY ending Mar 2026: -¥368.6M-¥368.6MFY23FY24FY25FY26

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 (3)
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2025/04/01-2026/03/31)

    ID S100YGM72026-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2024/04/01-2025/03/31)

    ID S100W4X22025-06-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第8期(2023/04/01-2024/03/31)

    ID S100U8CN2024-08-14Open

Extracted from XBRL: 47 / Derived from other figures: 2

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.