SmartDriveSmartDrive inc.5137東証グロース情報・通信業FY ending Sep 2025, consolidated, J-GAAP

What does SmartDrive do with its cash?

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

Operating cash flow
¥638.3M
Capex
¥262M
of revenue 9.1%
Free cash flow
¥376.3M
Returned to shareholders
¥102M
of net income: 22%

Cash flow ratios

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

Net income¥453.6M
Operating cash flow¥638.3M
Cash conversion (operating CF ÷ operating income)
163.6%
Cash vs. profit gap
¥184.7M(純利益の 40.7%)
CapEx intensity (capex ÷ revenue)
9.1%
Investing CF relative to operating CF
86.0%

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

Five-year trend

Operating cash flow¥638.3M
FY ending Sep 2021: -¥268.3M-¥268.3MFY ending Sep 2022: -¥446M-¥446MFY ending Sep 2023: -¥107.3M-¥107.3MFY ending Sep 2024: ¥46M¥46MFY ending Sep 2025: ¥638.3M¥638.3MFY21FY22FY23FY24FY25
Free cash flow¥376.3M
FY ending Sep 2021: -¥272.9M-¥272.9MFY ending Sep 2022: -¥461.6M-¥461.6MFY ending Sep 2023: -¥220.9M-¥220.9MFY ending Sep 2024: -¥155.6M-¥155.6MFY ending Sep 2025: ¥376.3M¥376.3MFY21FY22FY23FY24FY25
Net income¥453.6M
FY ending Sep 2021: -¥327.9M-¥327.9MFY ending Sep 2022: -¥303.5M-¥303.5MFY ending Sep 2023: -¥28.9M-¥28.9MFY ending Sep 2024: ¥266.3M¥266.3MFY ending Sep 2025: ¥453.6M¥453.6MFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2024/10/01-2025/09/30)

    ID S100XC5Q2025-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2023/10/01-2024/09/30)

    ID S100V0AV2024-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2022/10/01-2023/09/30)

    ID S100SJ2W2023-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和3年10月1日-令和4年9月30日)

    ID S100PVFI2022-12-26Open

Extracted from XBRL: 47 / 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.