The Sailor PenThe Sailor Pen Co.,Ltd.7992東証スタンダードその他製品FY ending Dec 2025, consolidated, J-GAAP

What does The Sailor Pen do with its cash?

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

Operating cash flow
¥34.7M
Capex
¥75.9M
of revenue 1.8%
Free cash flow
-¥41.2M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥221.7M
Operating cash flow¥34.7M
Cash vs. profit gap
¥256.4M
CapEx intensity (capex ÷ revenue)
1.8%
Investing CF relative to operating CF
216.6%

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

Five-year trend

Operating cash flow¥34.7M
FY ending Dec 2021: ¥166.8M¥166.8MFY ending Dec 2022: -¥279.1M-¥279.1MFY ending Dec 2023: -¥436M-¥436MFY ending Dec 2024: -¥405.5M-¥405.5MFY ending Dec 2025: ¥34.7M¥34.7MFY21FY22FY23FY24FY25
Free cash flow-¥41.2M
FY ending Dec 2021: -¥405.8M-¥405.8MFY ending Dec 2022: -¥1.46B-¥1.46BFY ending Dec 2023: -¥866.3M-¥866.3MFY ending Dec 2024: -¥480.8M-¥480.8MFY ending Dec 2025: -¥41.2M-¥41.2MFY21FY22FY23FY24FY25
Net income-¥221.7M
FY ending Dec 2021: ¥53.6M¥53.6MFY ending Dec 2022: -¥193.9M-¥193.9MFY ending Dec 2023: -¥1.51B-¥1.51BFY ending Dec 2024: -¥1.15B-¥1.15BFY ending Dec 2025: -¥221.7M-¥221.7MFY21FY22FY23FY24FY25

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 (6)
  • EDINET (FSA Japan)

    訂正有価証券報告書-第113期(2025/01/01-2025/12/31)

    ID S100Y6JL2026-05-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第112期(2024/01/01-2024/12/31)

    ID S100VTSZ2025-05-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第111期(2023/01/01-2023/12/31)

    ID S100T5YE2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第110期(2022/01/01-2022/12/31)

    ID S100QI292023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第109期(令和3年1月1日-令和3年12月31日)

    ID S100NSBD2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第108期(令和2年1月1日-令和2年12月31日)

    ID S100L2WV2021-03-30Open

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.