sinopssinops Inc.4428東証グロース情報・通信業FY ending Dec 2025, non-consolidated, J-GAAP

What does sinops do with its cash?

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

Operating cash flow
¥389.1M
Capex
¥103.2M
of revenue 5.1%
Free cash flow
¥285.9M
Returned to shareholders
¥100.1M
of net income: 46%
Dividend per share
¥16
Payout ratio (reported)
46.0%

Cash flow ratios

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

Net income¥217M
Operating cash flow¥389.1M
Cash conversion (operating CF ÷ operating income)
125.8%
Cash vs. profit gap
¥172.1M(純利益の 79.3%)
Shareholder payments — dividends
of net income 46.1% · of FCF 35.0%
CapEx intensity (capex ÷ revenue)
5.1%
Investing CF relative to operating CF
26.5%

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

Five-year trend

Operating cash flow¥389.1M
FY ending Dec 2021: ¥464.8M¥464.8MFY ending Dec 2022: ¥193.2M¥193.2MFY ending Dec 2023: ¥305.9M¥305.9MFY ending Dec 2024: ¥115.9M¥115.9MFY ending Dec 2025: ¥389.1M¥389.1MFY21FY22FY23FY24FY25
Free cash flow¥285.9M
FY ending Dec 2021: ¥358.7M¥358.7MFY ending Dec 2023: ¥155.5M¥155.5MFY ending Dec 2024: -¥96M-¥96MFY ending Dec 2025: ¥285.9M¥285.9MFY21FY22FY23FY24FY25
Net income¥217M
FY ending Dec 2021: ¥101.3M¥101.3MFY ending Dec 2022: ¥153.5M¥153.5MFY ending Dec 2023: ¥206.2M¥206.2MFY ending Dec 2024: ¥108.2M¥108.2MFY ending Dec 2025: ¥217M¥217MFY21FY22FY23FY24FY25

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39期(2025/01/01-2025/12/31)

    ID S100XUCN2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2024/01/01-2024/12/31)

    ID S100VHQF2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(2023/01/01-2023/12/31)

    ID S100T42F2024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(2022/01/01-2022/12/31)

    ID S100QHSY2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(令和3年1月1日-令和3年12月31日)

    ID S100NR1W2022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(令和2年1月1日-令和2年12月31日)

    ID S100L2BC2021-03-29Open

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.