NEO MarketingNEO MARKETING INC.4196東証スタンダード情報・通信業FY ending Sep 2025, consolidated, J-GAAP

What does NEO Marketing do with its cash?

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

Operating cash flow
¥49.2M
Capex
¥2.9M
of revenue 0.1%
Free cash flow
¥46.3M
Returned to shareholders
¥60M
of net income: 225%

Cash flow ratios

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

Net income¥26.6M
Operating cash flow¥49.2M
Cash conversion (operating CF ÷ operating income)
453.7%
Cash vs. profit gap
¥22.6M(純利益の 84.8%)
CapEx intensity (capex ÷ revenue)
0.1%
Investing CF relative to operating CF
421.7%

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

Five-year trend

Operating cash flow¥49.2M
FY ending Sep 2021: ¥279M¥279MFY ending Sep 2022: ¥140.4M¥140.4MFY ending Sep 2023: ¥257.3M¥257.3MFY ending Sep 2024: -¥35.8M-¥35.8MFY ending Sep 2025: ¥49.2M¥49.2MFY21FY22FY23FY24FY25
Free cash flow¥46.3M
FY ending Sep 2021: ¥270.8M¥270.8MFY ending Sep 2022: ¥126.5M¥126.5MFY ending Sep 2023: ¥235.1M¥235.1MFY ending Sep 2024: -¥36.4M-¥36.4MFY ending Sep 2025: ¥46.3M¥46.3MFY21FY22FY23FY24FY25
Net income¥26.6M
FY ending Sep 2021: ¥206M¥206MFY ending Sep 2022: -¥280.7M-¥280.7MFY ending Sep 2023: ¥198.4M¥198.4MFY ending Sep 2024: ¥147.4M¥147.4MFY ending Sep 2025: ¥26.6M¥26.6MFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2024/10/01-2025/09/30)

    ID S100XCJL2025-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2023/10/01-2024/09/30)

    ID S100UZPC2024-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2022/10/01-2023/09/30)

    ID S100SJ2D2023-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和3年10月1日-令和4年9月30日)

    ID S100PUQM2022-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和2年10月1日-令和3年9月30日)

    ID S100N4WN2021-12-27Open

Extracted from XBRL: 46 / 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.