PixtaPIXTA Inc.3416東証スタンダード小売業FY ending Dec 2025, consolidated, J-GAAP

What does Pixta do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥138.3M
Capex
¥35.1M
of revenue 1.3%
Free cash flow
-¥173.4M
Returned to shareholders
¥77.6M
of net income: 84%
Dividend per share
¥45
Payout ratio (reported)
79.3%

Cash flow ratios

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

Net income¥92.7M
Operating cash flow-¥138.3M
Cash conversion (operating CF ÷ operating income)
-91.5%
Cash vs. profit gap
-¥231M(純利益の -249.3%)
Shareholder payments — dividends
of net income 83.7%
CapEx intensity (capex ÷ revenue)
1.3%

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

Five-year trend

Operating cash flow-¥138.3M
FY ending Dec 2021: ¥373.8M¥373.8MFY ending Dec 2022: ¥167.9M¥167.9MFY ending Dec 2023: ¥285.6M¥285.6MFY ending Dec 2024: ¥586M¥586MFY ending Dec 2025: -¥138.3M-¥138.3MFY21FY22FY23FY24FY25
Free cash flow-¥173.4M
FY ending Dec 2021: ¥341.4M¥341.4MFY ending Dec 2022: ¥129.6M¥129.6MFY ending Dec 2023: ¥255.5M¥255.5MFY ending Dec 2024: ¥566.2M¥566.2MFY ending Dec 2025: -¥173.4M-¥173.4MFY21FY22FY23FY24FY25
Net income¥92.7M
FY ending Dec 2021: ¥184.1M¥184.1MFY ending Dec 2022: ¥121.8M¥121.8MFY ending Dec 2023: ¥261.6M¥261.6MFY ending Dec 2024: ¥393.1M¥393.1MFY ending Dec 2025: ¥92.7M¥92.7MFY21FY22FY23FY24FY25

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21期(2025/01/01-2025/12/31)

    ID S100XUME2026-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第20期(2024/01/01-2024/12/31)

    ID S100VK0I2025-04-03Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2023/01/01-2023/12/31)

    ID S100T5E92024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2022/01/01-2022/12/31)

    ID S100QFRV2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和3年1月1日-令和3年12月31日)

    ID S100NQ8I2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和2年1月1日-令和2年12月31日)

    ID S100L0OA2021-03-25Open

Extracted from XBRL: 52 / 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.