OptorunOPTORUN CO.,LTD.6235東証プライム機械FY ending Dec 2025, consolidated, J-GAAP

What does Optorun do with its cash?

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

Operating cash flow
¥8.53B
Capex
¥993.4M
of revenue 2.9%
Free cash flow
¥7.54B
Returned to shareholders
¥6.35B
of net income: 215%
Dividend per share
¥54
Payout ratio (reported)
150.7%

Cash flow ratios

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

Net income¥2.96B
Operating cash flow¥8.53B
Cash conversion (operating CF ÷ operating income)
255.8%
Cash vs. profit gap
¥5.57B(純利益の 188.2%)
Shareholder returns
of net income 214.6% · of FCF 84.3%
Shareholder payments — dividends
of net income 73.1% · of FCF 28.7%
CapEx intensity (capex ÷ revenue)
2.9%
Investing CF relative to operating CF
3.0%

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

Five-year trend

Operating cash flow¥8.53B
FY ending Dec 2021: ¥10.7B¥10.7BFY ending Dec 2022: ¥8.56B¥8.56BFY ending Dec 2023: ¥3.18B¥3.18BFY ending Dec 2024: ¥5.05B¥5.05BFY ending Dec 2025: ¥8.53B¥8.53BFY21FY22FY23FY24FY25
Free cash flow¥7.54B
FY ending Dec 2021: ¥9.72B¥9.72BFY ending Dec 2022: ¥4.16B¥4.16BFY ending Dec 2023: ¥12.8M¥12.8MFY ending Dec 2024: ¥1.93B¥1.93BFY ending Dec 2025: ¥7.54B¥7.54BFY21FY22FY23FY24FY25
Net income¥2.96B
FY ending Dec 2021: ¥6.33B¥6.33BFY ending Dec 2022: ¥6.89B¥6.89BFY ending Dec 2023: ¥4.63B¥4.63BFY ending Dec 2024: ¥6.35B¥6.35BFY ending Dec 2025: ¥2.96B¥2.96BFY21FY22FY23FY24FY25

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 S100XTSL2026-03-25Open
  • EDINET (FSA Japan)

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

    ID S100VGJJ2025-03-25Open
  • EDINET (FSA Japan)

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

    ID S100T3F62024-03-22Open
  • EDINET (FSA Japan)

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

    ID S100QGD52023-03-28Open
  • 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 S100NR012022-03-29Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第22期(令和2年1月1日-令和2年12月31日)

    ID S100L8SI2021-04-30Open

Extracted from XBRL: 54 / 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.