SuRaLa NetSuRaLa Net Co.,Ltd.3998東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does SuRaLa Net do with its cash?

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

Operating cash flow
¥239.6M
Capex
¥484.4M
of revenue 25.1%
Free cash flow
-¥244.7M
Returned to shareholders
¥48.4M

Cash flow ratios

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

Net income-¥3.8M
Operating cash flow¥239.6M
Cash conversion (operating CF ÷ operating income)
365.2%
Cash vs. profit gap
¥243.4M
CapEx intensity (capex ÷ revenue)
25.1%
Investing CF relative to operating CF
202.1%

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

Five-year trend

Operating cash flow¥239.6M
FY ending Dec 2021: ¥502.7M¥502.7MFY ending Dec 2022: ¥542.5M¥542.5MFY ending Dec 2023: ¥475.5M¥475.5MFY ending Dec 2024: ¥372.8M¥372.8MFY ending Dec 2025: ¥239.6M¥239.6MFY21FY22FY23FY24FY25
Free cash flow-¥244.7M
FY ending Dec 2022: ¥172.9M¥172.9MFY ending Dec 2023: ¥48.7M¥48.7MFY ending Dec 2024: -¥42.4M-¥42.4MFY ending Dec 2025: -¥244.7M-¥244.7MFY21FY22FY23FY24FY25
Net income-¥3.8M
FY ending Dec 2021: ¥399.8M¥399.8MFY ending Dec 2022: ¥355.4M¥355.4MFY ending Dec 2023: ¥304.3M¥304.3MFY ending Dec 2024: ¥72.9M¥72.9MFY ending Dec 2025: -¥3.8M-¥3.8MFY21FY22FY23FY24FY25

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18期(2025/01/01-2025/12/31)

    ID S100XUP02026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2024/01/01-2024/12/31)

    ID S100VHUL2025-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第16期(2023/01/01-2023/12/31)

    ID S100T8LP2024-04-09Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2022/01/01-2022/12/31)

    ID S100QGQ42023-03-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第14期(令和3年1月1日-令和3年12月31日)

    ID S100NU012022-04-05Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和2年1月1日-令和2年12月31日)

    ID S100L1CC2021-03-26Open

Extracted from XBRL: 43 / 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.