SecureSECURE,INC.4264東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Secure do with its cash?

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

Operating cash flow
¥220M
Capex
¥104.2M
of revenue 1.5%
Free cash flow
¥115.8M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

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

Net income¥187.6M
Operating cash flow¥220M
Cash conversion (operating CF ÷ operating income)
67.5%
Cash vs. profit gap
¥32.4M(純利益の 17.3%)
CapEx intensity (capex ÷ revenue)
1.5%
Investing CF relative to operating CF
121.5%

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

Five-year trend

Operating cash flow¥220M
FY ending Dec 2021: ¥122.2M¥122.2MFY ending Dec 2022: -¥268.3M-¥268.3MFY ending Dec 2023: ¥99.2M¥99.2MFY ending Dec 2024: ¥331.3M¥331.3MFY ending Dec 2025: ¥220M¥220MFY21FY22FY23FY24FY25
Free cash flow¥115.8M
FY ending Dec 2021: ¥51.5M¥51.5MFY ending Dec 2022: -¥362.6M-¥362.6MFY ending Dec 2023: ¥76.3M¥76.3MFY ending Dec 2024: ¥278.6M¥278.6MFY ending Dec 2025: ¥115.8M¥115.8MFY21FY22FY23FY24FY25
Net income¥187.6M
FY ending Dec 2021: ¥131.5M¥131.5MFY ending Dec 2022: -¥227.6M-¥227.6MFY ending Dec 2023: ¥168.8M¥168.8MFY ending Dec 2024: ¥240.6M¥240.6MFY ending Dec 2025: ¥187.6M¥187.6MFY21FY22FY23FY24FY25

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24期(2025/01/01-2025/12/31)

    ID S100XTNP2026-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第23期(2024/01/01-2024/12/31)

    ID S100VI5J2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2023/01/01-2023/12/31)

    ID S100T4L32024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2022/01/01-2022/12/31)

    ID S100QFXK2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和3年1月1日-令和3年12月31日)

    ID S100NRAV2022-03-29Open

Extracted from XBRL: 45 / 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.