ProjectHoldingsProjectHoldings,Inc.9246東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does ProjectHoldings do with its cash?

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

Operating cash flow
¥569.5M
Capex
¥33.2M
of revenue 0.6%
Free cash flow
¥536.3M
Returned to shareholders
¥141.4M
of net income: 112%

Cash flow ratios

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

Net income¥126.6M
Operating cash flow¥569.5M
Cash conversion (operating CF ÷ operating income)
365.8%
Cash vs. profit gap
¥442.9M(純利益の 349.7%)
CapEx intensity (capex ÷ revenue)
0.6%
Investing CF relative to operating CF
6.3%

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

Five-year trend

Operating cash flow¥569.5M
FY ending Dec 2021: ¥427.4M¥427.4MFY ending Dec 2022: ¥782.7M¥782.7MFY ending Dec 2023: ¥452.5M¥452.5MFY ending Dec 2024: -¥132M-¥132MFY ending Dec 2025: ¥569.5M¥569.5MFY21FY22FY23FY24FY25
Free cash flow¥536.3M
FY ending Dec 2021: ¥402.4M¥402.4MFY ending Dec 2022: ¥756.9M¥756.9MFY ending Dec 2023: ¥427.1M¥427.1MFY ending Dec 2024: -¥732.1M-¥732.1MFY ending Dec 2025: ¥536.3M¥536.3MFY21FY22FY23FY24FY25
Net income¥126.6M
FY ending Dec 2021: ¥359.7M¥359.7MFY ending Dec 2022: ¥676.8M¥676.8MFY ending Dec 2023: ¥588.9M¥588.9MFY ending Dec 2024: -¥393.6M-¥393.6MFY ending Dec 2025: ¥126.6M¥126.6MFY21FY22FY23FY24FY25

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10期(2025/01/01-2025/12/31)

    ID S100XUQY2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2024/01/01-2024/12/31)

    ID S100VIYR2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2023/01/01-2023/12/31)

    ID S100T4ZY2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(2022/01/01-2022/12/31)

    ID S100QH0V2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(令和3年1月1日-令和3年12月31日)

    ID S100NSUF2022-03-31Open

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.