SumasapoSumasapo Inc.9342東証グロースサービス業FY ending Sep 2025, non-consolidated, J-GAAP

What does Sumasapo do with its cash?

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

Operating cash flow
¥194.2M
Capex
¥105.4M
of revenue 3.7%
Free cash flow
¥88.7M
Returned to shareholders
¥46K
of net income: 0%

Cash flow ratios

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

Net income¥130.2M
Operating cash flow¥194.2M
Cash conversion (operating CF ÷ operating income)
102.0%
Cash vs. profit gap
¥63.9M(純利益の 49.1%)
CapEx intensity (capex ÷ revenue)
3.7%
Investing CF relative to operating CF
55.1%

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

Five-year trend

Operating cash flow¥194.2M
FY ending Sep 2021: -¥106.7M-¥106.7MFY ending Sep 2022: ¥150.1M¥150.1MFY ending Sep 2023: -¥187.8M-¥187.8MFY ending Sep 2024: ¥201.6M¥201.6MFY ending Sep 2025: ¥194.2M¥194.2MFY21FY22FY23FY24FY25
Free cash flow¥88.7M
FY ending Sep 2021: -¥110.2M-¥110.2MFY ending Sep 2022: ¥75.1M¥75.1MFY ending Sep 2023: -¥262M-¥262MFY ending Sep 2024: ¥117.2M¥117.2MFY ending Sep 2025: ¥88.7M¥88.7MFY21FY22FY23FY24FY25
Net income¥130.2M
FY ending Sep 2021: -¥50.4M-¥50.4MFY ending Sep 2022: ¥73.8M¥73.8MFY ending Sep 2023: -¥147.8M-¥147.8MFY ending Sep 2024: ¥106.1M¥106.1MFY ending Sep 2025: ¥130.2M¥130.2MFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2024/10/01-2025/09/30)

    ID S100XBCH2025-12-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2023/10/01-2024/09/30)

    ID S100V0N02024-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2022/10/01-2023/09/30)

    ID S100SJF22023-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2021/10/01-2022/09/30)

    ID S100PW3K2023-01-04Open

Extracted from XBRL: 41 / 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.