StmnStmn, Inc.4019東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Stmn do with its cash?

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

Operating cash flow
¥962K
Capex
¥45.7M
of revenue 1.2%
Free cash flow
-¥44.7M
Returned to shareholders
¥35M
of net income: 17%
Dividend per share
¥6
Payout ratio (reported)
24.5%

Cash flow ratios

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

Net income¥208.1M
Operating cash flow¥962K
Cash conversion (operating CF ÷ operating income)
0.3%
Cash vs. profit gap
-¥207.2M(純利益の -99.5%)
Shareholder returns
of net income 16.8%
Shareholder payments — dividends
of net income 16.8%
CapEx intensity (capex ÷ revenue)
1.2%
Investing CF relative to operating CF
2837.2%

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

Five-year trend

Operating cash flow¥962K
FY ending Dec 2021: ¥91.4M¥91.4MFY ending Dec 2022: ¥162.9M¥162.9MFY ending Dec 2023: ¥202.1M¥202.1MFY ending Dec 2024: ¥391.9M¥391.9MFY ending Dec 2025: ¥962K¥962KFY21FY22FY23FY24FY25
Free cash flow-¥44.7M
FY ending Dec 2021: ¥70.7M¥70.7MFY ending Dec 2022: ¥24.2M¥24.2MFY ending Dec 2023: ¥180.9M¥180.9MFY ending Dec 2024: ¥349.5M¥349.5MFY ending Dec 2025: -¥44.7M-¥44.7MFY21FY22FY23FY24FY25
Net income¥208.1M
FY ending Dec 2021: ¥36.8M¥36.8MFY ending Dec 2022: ¥99.4M¥99.4MFY ending Dec 2023: ¥125.3M¥125.3MFY ending Dec 2024: ¥137.3M¥137.3MFY ending Dec 2025: ¥208.1M¥208.1MFY21FY22FY23FY24FY25

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10期(2025/01/01-2025/12/31)

    ID S100XTWU2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2024/01/01-2024/12/31)

    ID S100VICM2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2023/01/01-2023/12/31)

    ID S100T5GW2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(2022/01/01-2022/12/31)

    ID S100QI1X2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(令和3年1月1日-令和3年12月31日)

    ID S100NSN72022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第5期(令和2年1月1日-令和2年12月31日)

    ID S100L1PS2021-03-26Open

Extracted from XBRL: 48 / 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.