ReproCELLReproCELL Incorporated4978東証グロース化学FY ending Mar 2026, consolidated, J-GAAP

What does ReproCELL do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥383.5M
Capex
¥98.2M
of revenue 4.4%
Free cash flow
-¥481.7M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥591.7M
Operating cash flow-¥383.5M
Cash vs. profit gap
¥208.2M
CapEx intensity (capex ÷ revenue)
4.4%

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

Five-year trend

Operating cash flow-¥383.5M
FY ending Mar 2022: -¥246.2M-¥246.2MFY ending Mar 2023: -¥140.5M-¥140.5MFY ending Mar 2024: -¥11.5M-¥11.5MFY ending Mar 2025: ¥6.3M¥6.3MFY ending Mar 2026: -¥383.5M-¥383.5MFY22FY23FY24FY25FY26
Free cash flow-¥481.7M
FY ending Mar 2022: -¥294.3M-¥294.3MFY ending Mar 2023: -¥301.6M-¥301.6MFY ending Mar 2024: -¥203.9M-¥203.9MFY ending Mar 2025: -¥89.9M-¥89.9MFY ending Mar 2026: -¥481.7M-¥481.7MFY22FY23FY24FY25FY26
Net income-¥591.7M
FY ending Mar 2022: -¥575.1M-¥575.1MFY ending Mar 2023: -¥305.3M-¥305.3MFY ending Mar 2024: -¥31.4M-¥31.4MFY ending Mar 2025: ¥103.2M¥103.2MFY ending Mar 2026: -¥591.7M-¥591.7MFY22FY23FY24FY25FY26

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(2025/04/01-2026/03/31)

    ID S100YLVF2026-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2024/04/01-2025/03/31)

    ID S100W6LK2025-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2023/04/01-2024/03/31)

    ID S100TRSE2024-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2022/04/01-2023/03/31)

    ID S100R5G82023-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和3年4月1日-令和4年3月31日)

    ID S100OJYY2022-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和2年4月1日-令和3年3月31日)

    ID S100LSLF2021-06-28Open

Extracted from XBRL: 42 / 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.