SiriusVisionSiriusVision CO., LTD.6276東証スタンダード機械FY ending Dec 2025, consolidated, J-GAAP

What does SiriusVision do with its cash?

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

Operating cash flow
¥36.5M
Capex
¥251.1M
of revenue 12.2%
Free cash flow
-¥214.6M
Returned to shareholders
¥48.2M

Cash flow ratios

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

Net income-¥731.2M
Operating cash flow¥36.5M
Cash vs. profit gap
¥767.7M
CapEx intensity (capex ÷ revenue)
12.2%
Investing CF relative to operating CF
266.5%

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

Five-year trend

Operating cash flow¥36.5M
FY ending Dec 2021: -¥213.7M-¥213.7MFY ending Dec 2022: -¥545.1M-¥545.1MFY ending Dec 2023: -¥106.2M-¥106.2MFY ending Dec 2024: ¥240.7M¥240.7MFY ending Dec 2025: ¥36.5M¥36.5MFY21FY22FY23FY24FY25
Free cash flow-¥214.6M
FY ending Dec 2021: -¥442.4M-¥442.4MFY ending Dec 2022: -¥846.5M-¥846.5MFY ending Dec 2023: -¥212.8M-¥212.8MFY ending Dec 2024: -¥113.4M-¥113.4MFY ending Dec 2025: -¥214.6M-¥214.6MFY21FY22FY23FY24FY25
Net income-¥731.2M
FY ending Dec 2021: ¥7.2M¥7.2MFY ending Dec 2022: -¥425.2M-¥425.2MFY ending Dec 2023: ¥90.4M¥90.4MFY ending Dec 2024: -¥162.6M-¥162.6MFY ending Dec 2025: -¥731.2M-¥731.2MFY21FY22FY23FY24FY25

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47期(2025/01/01-2025/12/31)

    ID S100Y0TR2026-04-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第46期(2024/01/01-2024/12/31)

    ID S100VGXU2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(2023/01/01-2023/12/31)

    ID S100T5072024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(2022/01/01-2022/12/31)

    ID S100QFXB2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(令和3年1月1日-令和3年12月31日)

    ID S100NQ6O2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(令和2年4月1日-令和2年12月31日)

    ID S100L0GN2021-03-24Open

Extracted from XBRL: 52 / 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.