Power SolutionsPower Solutions, Ltd.4450東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Power Solutions do with its cash?

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

Operating cash flow
¥1.08B
Capex
¥14.9M
of revenue 0.2%
Free cash flow
¥1.07B
Returned to shareholders
¥70.9M
of net income: 18%
Dividend per share
¥25
Payout ratio (reported)
31.0%

Cash flow ratios

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

Net income¥388.1M
Operating cash flow¥1.08B
Cash conversion (operating CF ÷ operating income)
151.5%
Cash vs. profit gap
¥692.7M(純利益の 178.5%)
Shareholder payments — dividends
of net income 18.3% · of FCF 6.7%
CapEx intensity (capex ÷ revenue)
0.2%
Investing CF relative to operating CF
26.8%

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

Five-year trend

Operating cash flow¥1.08B
FY ending Dec 2021: ¥372.3M¥372.3MFY ending Dec 2022: ¥430.8M¥430.8MFY ending Dec 2023: -¥78.9M-¥78.9MFY ending Dec 2024: -¥115.8M-¥115.8MFY ending Dec 2025: ¥1.08B¥1.08BFY21FY22FY23FY24FY25
Free cash flow¥1.07B
FY ending Dec 2021: ¥320.8M¥320.8MFY ending Dec 2022: ¥427.2M¥427.2MFY ending Dec 2023: -¥281.3M-¥281.3MFY ending Dec 2024: -¥309.7M-¥309.7MFY ending Dec 2025: ¥1.07B¥1.07BFY21FY22FY23FY24FY25
Net income¥388.1M
FY ending Dec 2021: ¥253.6M¥253.6MFY ending Dec 2022: ¥318.3M¥318.3MFY ending Dec 2023: ¥446.5M¥446.5MFY ending Dec 2024: ¥327.5M¥327.5MFY ending Dec 2025: ¥388.1M¥388.1MFY21FY22FY23FY24FY25

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24期(2025/01/01-2025/12/31)

    ID S100XU6D2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2024/01/01-2024/12/31)

    ID S100VG922025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2023/01/01-2023/12/31)

    ID S100T6A82024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2022/01/01-2022/12/31)

    ID S100QHX52023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和3年1月1日-令和3年12月31日)

    ID S100NS6H2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和2年1月1日-令和2年12月31日)

    ID S100L31J2021-03-31Open

Extracted from XBRL: 53 / 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.