rakumorakumo Inc.4060東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does rakumo do with its cash?

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

Operating cash flow
¥511M
Capex
¥114.9M
of revenue 6.3%
Free cash flow
¥396.1M
Returned to shareholders
¥34.9M
of net income: 13%
Dividend per share
¥9
Payout ratio (reported)
17.9%

Cash flow ratios

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

Net income¥272.3M
Operating cash flow¥511M
Cash conversion (operating CF ÷ operating income)
119.4%
Cash vs. profit gap
¥238.7M(純利益の 87.6%)
Shareholder payments — dividends
of net income 12.8% · of FCF 8.8%
CapEx intensity (capex ÷ revenue)
6.3%
Investing CF relative to operating CF
309.1%

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

Five-year trend

Operating cash flow¥511M
FY ending Dec 2021: ¥286.1M¥286.1MFY ending Dec 2022: ¥275M¥275MFY ending Dec 2023: ¥351.7M¥351.7MFY ending Dec 2024: ¥463.4M¥463.4MFY ending Dec 2025: ¥511M¥511MFY21FY22FY23FY24FY25
Free cash flow¥396.1M
FY ending Dec 2021: ¥232.6M¥232.6MFY ending Dec 2022: ¥226.8M¥226.8MFY ending Dec 2023: ¥293.4M¥293.4MFY ending Dec 2024: ¥398M¥398MFY ending Dec 2025: ¥396.1M¥396.1MFY21FY22FY23FY24FY25
Net income¥272.3M
FY ending Dec 2021: ¥188.7M¥188.7MFY ending Dec 2022: ¥184.6M¥184.6MFY ending Dec 2023: ¥196.4M¥196.4MFY ending Dec 2024: ¥253M¥253MFY ending Dec 2025: ¥272.3M¥272.3MFY21FY22FY23FY24FY25

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22期(2025/01/01-2025/12/31)

    ID S100XUZC2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2024/01/01-2024/12/31)

    ID S100VGPW2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2023/01/01-2023/12/31)

    ID S100T4JJ2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2022/01/01-2022/12/31)

    ID S100QG2V2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和3年1月1日-令和3年12月31日)

    ID S100NQKV2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和2年1月1日-令和2年12月31日)

    ID S100L1M82021-03-30Open

Extracted from XBRL: 48 / 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.