SafieSafie Inc.4375東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Safie do with its cash?

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

Operating cash flow
¥123.6M
Capex
¥63M
of revenue 0.3%
Free cash flow
¥60.6M
Returned to shareholders
¥97K
of net income: 0%

Cash flow ratios

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

Net income¥437.9M
Operating cash flow¥123.6M
Cash vs. profit gap
-¥314.3M(純利益の -71.8%)
CapEx intensity (capex ÷ revenue)
0.3%
Investing CF relative to operating CF
976.4%

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

Five-year trend

Operating cash flow¥123.6M
FY ending Dec 2021: -¥276.3M-¥276.3MFY ending Dec 2022: -¥1.54B-¥1.54BFY ending Dec 2023: -¥1.39B-¥1.39BFY ending Dec 2024: -¥101.1M-¥101.1MFY ending Dec 2025: ¥123.6M¥123.6MFY21FY22FY23FY24FY25
Free cash flow¥60.6M
FY ending Dec 2021: -¥374.5M-¥374.5MFY ending Dec 2022: -¥1.56B-¥1.56BFY ending Dec 2023: -¥1.58B-¥1.58BFY ending Dec 2024: -¥150.6M-¥150.6MFY ending Dec 2025: ¥60.6M¥60.6MFY21FY22FY23FY24FY25
Net income¥437.9M
FY ending Dec 2021: -¥174M-¥174MFY ending Dec 2022: -¥1.43B-¥1.43BFY ending Dec 2023: -¥1.44B-¥1.44BFY ending Dec 2024: -¥1.55B-¥1.55BFY ending Dec 2025: ¥437.9M¥437.9MFY21FY22FY23FY24FY25

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12期(2025/01/01-2025/12/31)

    ID S100XUXF2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2024/01/01-2024/12/31)

    ID S100VI1H2025-03-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第10期(2023/01/01-2023/12/31)

    ID S100T86P2024-04-05Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2022/01/01-2022/12/31)

    ID S100QIU32023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和3年1月1日-令和3年12月31日)

    ID S100NSVK2022-03-31Open

Extracted from XBRL: 47 / 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.