ShiftSHIFT3697東証プライム情報・通信業FY ending Aug 2025, consolidated, J-GAAP

What does Shift do with its cash?

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

Operating cash flow
¥15.7B
Capex
¥1.48B
of revenue 1.1%
Free cash flow
¥14.2B
Returned to shareholders
¥999M
of net income: 11%

Cash flow ratios

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

Net income¥8.94B
Operating cash flow¥15.7B
Cash conversion (operating CF ÷ operating income)
100.2%
Cash vs. profit gap
¥6.72B(純利益の 75.2%)
CapEx intensity (capex ÷ revenue)
1.1%
Investing CF relative to operating CF
74.7%

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

Five-year trend

Operating cash flow¥15.7B
FY ending Aug 2021: ¥4.76B¥4.76BFY ending Aug 2022: ¥7.39B¥7.39BFY ending Aug 2023: ¥10.2B¥10.2BFY ending Aug 2024: ¥9.09B¥9.09BFY ending Aug 2025: ¥15.7B¥15.7BFY21FY22FY23FY24FY25
Free cash flow¥14.2B
FY ending Aug 2021: ¥4.32B¥4.32BFY ending Aug 2022: ¥6.62B¥6.62BFY ending Aug 2023: ¥8.99B¥8.99BFY ending Aug 2024: ¥3.38B¥3.38BFY ending Aug 2025: ¥14.2B¥14.2BFY21FY22FY23FY24FY25
Net income¥8.94B
FY ending Aug 2021: ¥2.82B¥2.82BFY ending Aug 2022: ¥4.97B¥4.97BFY ending Aug 2023: ¥6.25B¥6.25BFY ending Aug 2024: ¥5.13B¥5.13BFY ending Aug 2025: ¥8.94B¥8.94BFY21FY22FY23FY24FY25

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20期(2024/09/01-2025/08/31)

    ID S100X63F2025-11-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2023/09/01-2024/08/31)

    ID S100UVHV2024-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2022/09/01-2023/08/31)

    ID S100SDFR2023-11-29Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第17期(令和3年9月1日-令和4年8月31日)

    ID S100PPZT2022-12-13Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和2年9月1日-令和3年8月31日)

    ID S100MYNI2021-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和1年9月1日-令和2年8月31日)

    ID S100K9M62020-11-27Open

Extracted from XBRL: 50 / 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.