Recovery InternationalRecovery International Co.,Ltd.9214東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Recovery International do with its cash?

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

Operating cash flow
¥70.7M
Capex
¥5.6M
of revenue 0.2%
Free cash flow
¥65.2M
Returned to shareholders
¥85.9M
of net income: 67%

Cash flow ratios

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

Net income¥127.7M
Operating cash flow¥70.7M
Cash conversion (operating CF ÷ operating income)
34.8%
Cash vs. profit gap
-¥57M(純利益の -44.6%)
CapEx intensity (capex ÷ revenue)
0.2%
Investing CF relative to operating CF
100.1%

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

Five-year trend

Operating cash flow¥70.7M
FY ending Dec 2021: ¥101M¥101MFY ending Dec 2022: ¥87.7M¥87.7MFY ending Dec 2023: ¥114.8M¥114.8MFY ending Dec 2024: ¥119.6M¥119.6MFY ending Dec 2025: ¥70.7M¥70.7MFY21FY22FY23FY24FY25
Free cash flow¥65.2M
FY ending Dec 2021: ¥98.6M¥98.6MFY ending Dec 2022: ¥78.4M¥78.4MFY ending Dec 2023: ¥108.1M¥108.1MFY ending Dec 2024: ¥115.5M¥115.5MFY ending Dec 2025: ¥65.2M¥65.2MFY21FY22FY23FY24FY25
Net income¥127.7M
FY ending Dec 2021: ¥100.9M¥100.9MFY ending Dec 2022: ¥108.3M¥108.3MFY ending Dec 2023: ¥110.1M¥110.1MFY ending Dec 2024: ¥145.7M¥145.7MFY ending Dec 2025: ¥127.7M¥127.7MFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2025/01/01-2025/12/31)

    ID S100XV6A2026-03-30Open
  • EDINET (FSA Japan)

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

    ID S100VIQ72025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2023/01/01-2023/12/31)

    ID S100T5YK2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2022/01/01-2022/12/31)

    ID S100QIBR2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和3年1月1日-令和3年12月31日)

    ID S100NSOK2022-03-31Open

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.