SoftmaxSOFTMAX CO.,LTD3671東証スタンダード情報・通信業FY ending Dec 2025, non-consolidated, J-GAAP

What does Softmax do with its cash?

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

Operating cash flow
¥388.9M
Capex
¥29.7M
of revenue 0.4%
Free cash flow
¥359.3M
Returned to shareholders
¥180.5M
of net income: 31%
Dividend per share
¥10
Payout ratio (reported)
41.9%

Cash flow ratios

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

Net income¥573.5M
Operating cash flow¥388.9M
Cash conversion (operating CF ÷ operating income)
52.5%
Cash vs. profit gap
-¥184.5M(純利益の -32.2%)
Shareholder returns
of net income 31.5% · of FCF 50.2%
Shareholder payments — dividends
of net income 31.5% · of FCF 50.2%
CapEx intensity (capex ÷ revenue)
0.4%
Investing CF relative to operating CF
300.6%

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

Five-year trend

Operating cash flow¥388.9M
FY ending Dec 2021: ¥284.3M¥284.3MFY ending Dec 2022: ¥179.7M¥179.7MFY ending Dec 2023: ¥232.5M¥232.5MFY ending Dec 2024: ¥664M¥664MFY ending Dec 2025: ¥388.9M¥388.9MFY21FY22FY23FY24FY25
Free cash flow¥359.3M
FY ending Dec 2021: ¥259.7M¥259.7MFY ending Dec 2022: ¥163.8M¥163.8MFY ending Dec 2023: ¥206.8M¥206.8MFY ending Dec 2024: ¥622.9M¥622.9MFY ending Dec 2025: ¥359.3M¥359.3MFY21FY22FY23FY24FY25
Net income¥573.5M
FY ending Dec 2021: ¥422.5M¥422.5MFY ending Dec 2022: ¥419.4M¥419.4MFY ending Dec 2023: ¥452.8M¥452.8MFY ending Dec 2024: ¥480.2M¥480.2MFY ending Dec 2025: ¥573.5M¥573.5MFY21FY22FY23FY24FY25

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53期(2025/01/01-2025/12/31)

    ID S100XURZ2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(2024/01/01-2024/12/31)

    ID S100VIM32025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(2023/01/01-2023/12/31)

    ID S100T6602024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(2022/01/01-2022/12/31)

    ID S100QEBO2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第49期(令和3年1月1日-令和3年12月31日)

    ID S100NQ3K2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第48期(令和2年1月1日-令和2年12月31日)

    ID S100KYOE2021-03-30Open

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.