Photosynth4379東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Photosynth do with its cash?

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

Operating cash flow
¥549.1M
Capex
¥243.9M
of revenue 7.2%
Free cash flow
¥305.2M
Returned to shareholders
¥50M
of net income: 17%

Cash flow ratios

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

Net income¥291.8M
Operating cash flow¥549.1M
Cash conversion (operating CF ÷ operating income)
237.5%
Cash vs. profit gap
¥257.3M(純利益の 88.2%)
CapEx intensity (capex ÷ revenue)
7.2%
Investing CF relative to operating CF
84.8%

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

Five-year trend

Operating cash flow¥549.1M
FY ending Dec 2021: -¥575M-¥575MFY ending Dec 2022: -¥426.2M-¥426.2MFY ending Dec 2023: ¥219M¥219MFY ending Dec 2024: ¥388.7M¥388.7MFY ending Dec 2025: ¥549.1M¥549.1MFY21FY22FY23FY24FY25
Free cash flow¥305.2M
FY ending Dec 2021: -¥945M-¥945MFY ending Dec 2022: -¥1.4B-¥1.4BFY ending Dec 2023: -¥324.7M-¥324.7MFY ending Dec 2024: ¥177.8M¥177.8MFY ending Dec 2025: ¥305.2M¥305.2MFY21FY22FY23FY24FY25
Net income¥291.8M
FY ending Dec 2021: -¥866.5M-¥866.5MFY ending Dec 2022: -¥578.2M-¥578.2MFY ending Dec 2023: -¥175.1M-¥175.1MFY ending Dec 2024: ¥155.2M¥155.2MFY ending Dec 2025: ¥291.8M¥291.8MFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

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

    ID S100XV3D2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2024/01/01-2024/12/31)

    ID S100VHWW2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2023/01/01-2023/12/31)

    ID S100T7222024-04-01Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2022/01/01-2022/12/31)

    ID S100QIXR2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和3年1月1日-令和3年12月31日)

    ID S100NT8X2022-03-31Open

Extracted from XBRL: 49 / 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.