SportsfieldSportsfield Co., Ltd.7080東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Sportsfield do with its cash?

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

Operating cash flow
¥863.7M
Capex
¥40M
of revenue 0.8%
Free cash flow
¥823.8M
Returned to shareholders
¥116.6M
of net income: 15%
Dividend per share
¥21
Payout ratio (reported)
18.5%

Cash flow ratios

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

Net income¥783.5M
Operating cash flow¥863.7M
Cash conversion (operating CF ÷ operating income)
80.1%
Cash vs. profit gap
¥80.2M(純利益の 10.2%)
Shareholder payments — dividends
of net income 14.9% · of FCF 14.2%
CapEx intensity (capex ÷ revenue)
0.8%
Investing CF relative to operating CF
67.0%

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

Five-year trend

Operating cash flow¥863.7M
FY ending Dec 2021: ¥53.8M¥53.8MFY ending Dec 2022: ¥609.5M¥609.5MFY ending Dec 2023: ¥448.9M¥448.9MFY ending Dec 2024: ¥619.3M¥619.3MFY ending Dec 2025: ¥863.7M¥863.7MFY21FY22FY23FY24FY25
Free cash flow¥823.8M
FY ending Dec 2021: ¥2.6M¥2.6MFY ending Dec 2022: ¥606.3M¥606.3MFY ending Dec 2023: ¥396M¥396MFY ending Dec 2024: ¥589.5M¥589.5MFY ending Dec 2025: ¥823.8M¥823.8MFY21FY22FY23FY24FY25
Net income¥783.5M
FY ending Dec 2021: -¥79.1M-¥79.1MFY ending Dec 2022: ¥412.3M¥412.3MFY ending Dec 2023: ¥608.2M¥608.2MFY ending Dec 2024: ¥595.3M¥595.3MFY ending Dec 2025: ¥783.5M¥783.5MFY21FY22FY23FY24FY25

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16期(2025/01/01-2025/12/31)

    ID S100XS6L2026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2024/01/01-2024/12/31)

    ID S100VHPQ2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2023/01/01-2023/12/31)

    ID S100T54O2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2022/01/01-2022/12/31)

    ID S100QHN92023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(令和3年1月1日-令和3年12月31日)

    ID S100NQ5K2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和2年1月1日-令和2年12月31日)

    ID S100L0SB2021-03-25Open

Extracted from XBRL: 46 / 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.