teno.Holdingsteno.Holdings Company Limited7037東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does teno.Holdings do with its cash?

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

Operating cash flow
¥1.04B
Capex
¥234M
of revenue 1.3%
Free cash flow
¥803M
Returned to shareholders
¥40M
of net income: 36%
Dividend per share
¥10
Payout ratio (reported)
66.0%

Cash flow ratios

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

Net income¥110M
Operating cash flow¥1.04B
Cash conversion (operating CF ÷ operating income)
164.3%
Cash vs. profit gap
¥927M(純利益の 842.7%)
Shareholder payments — dividends
of net income 36.4% · of FCF 5.0%
CapEx intensity (capex ÷ revenue)
1.3%
Investing CF relative to operating CF
51.2%

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

Five-year trend

Operating cash flow¥1.04B
FY ending Dec 2021: ¥292M¥292MFY ending Dec 2022: ¥297M¥297MFY ending Dec 2023: ¥324M¥324MFY ending Dec 2024: ¥691M¥691MFY ending Dec 2025: ¥1.04B¥1.04BFY21FY22FY23FY24FY25
Free cash flow¥803M
FY ending Dec 2021: -¥674M-¥674MFY ending Dec 2022: -¥145M-¥145MFY ending Dec 2023: -¥114M-¥114MFY ending Dec 2024: ¥382M¥382MFY ending Dec 2025: ¥803M¥803MFY21FY22FY23FY24FY25
Net income¥110M
FY ending Dec 2021: ¥237M¥237MFY ending Dec 2022: -¥27M-¥27MFY ending Dec 2023: ¥100M¥100MFY ending Dec 2024: -¥466M-¥466MFY ending Dec 2025: ¥110M¥110MFY21FY22FY23FY24FY25

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11期(2025/01/01-2025/12/31)

    ID S100XRYQ2026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2024/01/01-2024/12/31)

    ID S100VF432025-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2023/01/01-2023/12/31)

    ID S100T3HC2024-03-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2022/01/01-2022/12/31)

    ID S100QERN2023-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(令和3年1月1日-令和3年12月31日)

    ID S100NPTD2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(令和2年1月1日-令和2年12月31日)

    ID S100L12M2021-03-25Open

Extracted from XBRL: 50 / 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.