TearTEAR Corporation2485東証スタンダードサービス業FY ending Sep 2025, consolidated, J-GAAP

What does Tear do with its cash?

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

Operating cash flow
¥2.38B
Capex
¥1.37B
of revenue 6.3%
Free cash flow
¥1.01B
Returned to shareholders
¥449M
of net income: 50%
Dividend per share
¥20
Payout ratio (reported)
51.0%

Cash flow ratios

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

Net income¥891M
Operating cash flow¥2.38B
Cash conversion (operating CF ÷ operating income)
144.7%
Cash vs. profit gap
¥1.49B(純利益の 166.8%)
Shareholder payments — dividends
of net income 50.4% · of FCF 44.4%
CapEx intensity (capex ÷ revenue)
6.3%
Investing CF relative to operating CF
74.9%

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

Five-year trend

Operating cash flow¥2.38B
FY ending Sep 2021: ¥1.37B¥1.37BFY ending Sep 2022: ¥1.35B¥1.35BFY ending Sep 2023: ¥1.27B¥1.27BFY ending Sep 2024: ¥2B¥2BFY ending Sep 2025: ¥2.38B¥2.38BFY21FY22FY23FY24FY25
Free cash flow¥1.01B
FY ending Sep 2021: ¥743M¥743MFY ending Sep 2022: ¥445M¥445MFY ending Sep 2023: -¥82M-¥82MFY ending Sep 2024: ¥799M¥799MFY ending Sep 2025: ¥1.01B¥1.01BFY21FY22FY23FY24FY25
Net income¥891M
FY ending Sep 2021: ¥542M¥542MFY ending Sep 2022: ¥568M¥568MFY ending Sep 2023: ¥789M¥789MFY ending Sep 2024: ¥752M¥752MFY ending Sep 2025: ¥891M¥891MFY21FY22FY23FY24FY25

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29期(2024/10/01-2025/09/30)

    ID S100XBVP2025-12-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2023/10/01-2024/09/30)

    ID S100UZLN2024-12-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2022/10/01-2023/09/30)

    ID S100SIXY2023-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(令和3年10月1日-令和4年9月30日)

    ID S100PVA92022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和2年10月1日-令和3年9月30日)

    ID S100N42V2021-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和1年10月1日-令和2年9月30日)

    ID S100KEFY2020-12-18Open

Extracted from XBRL: 49 / Derived from other figures: 2

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.