SiosSIOS Corporation3744東証スタンダード情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Sios do with its cash?

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

Operating cash flow
¥196.9M
Capex
¥215.8M
of revenue 1.1%
Free cash flow
-¥19M
Returned to shareholders
¥51K
of net income: 0%

Cash flow ratios

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

Net income¥320.1M
Operating cash flow¥196.9M
Cash conversion (operating CF ÷ operating income)
49.0%
Cash vs. profit gap
-¥123.3M(純利益の -38.5%)
Shareholder payments — dividends
of net income 0.0%
CapEx intensity (capex ÷ revenue)
1.1%
Investing CF relative to operating CF
105.2%

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

Five-year trend

Operating cash flow¥196.9M
FY ending Dec 2021: ¥587.1M¥587.1MFY ending Dec 2022: -¥370.4M-¥370.4MFY ending Dec 2023: ¥28.5M¥28.5MFY ending Dec 2024: ¥865.5M¥865.5MFY ending Dec 2025: ¥196.9M¥196.9MFY21FY22FY23FY24FY25
Free cash flow-¥19M
FY ending Dec 2021: ¥543.6M¥543.6MFY ending Dec 2022: -¥432.5M-¥432.5MFY ending Dec 2023: -¥13M-¥13MFY ending Dec 2024: ¥767.6M¥767.6MFY ending Dec 2025: -¥19M-¥19MFY21FY22FY23FY24FY25
Net income¥320.1M
FY ending Dec 2021: ¥367.8M¥367.8MFY ending Dec 2022: -¥639.8M-¥639.8MFY ending Dec 2023: -¥18.9M-¥18.9MFY ending Dec 2024: ¥351.7M¥351.7MFY ending Dec 2025: ¥320.1M¥320.1MFY21FY22FY23FY24FY25

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29期(2025/01/01-2025/12/31)

    ID S100XTY82026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2024/01/01-2024/12/31)

    ID S100VIL42025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2023/01/01-2023/12/31)

    ID S100T6L72024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2022/01/01-2022/12/31)

    ID S100QHJJ2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和3年1月1日-令和3年12月31日)

    ID S100NRB92022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和2年1月1日-令和2年12月31日)

    ID S100L1J52021-03-26Open

Extracted from XBRL: 44 / 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.