ThecooTHECOO Inc.4255東証グロース情報・通信業FY ending Dec 2025, non-consolidated, J-GAAP

What does Thecoo do with its cash?

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

Operating cash flow
¥550M
Capex
¥104.3M
of revenue 2.2%
Free cash flow
¥445.7M
Returned to shareholders
¥15K
of net income: 0%

Cash flow ratios

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

Net income¥174.5M
Operating cash flow¥550M
Cash conversion (operating CF ÷ operating income)
279.0%
Cash vs. profit gap
¥375.5M(純利益の 215.2%)
CapEx intensity (capex ÷ revenue)
2.2%
Investing CF relative to operating CF
18.5%

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

Five-year trend

Operating cash flow¥550M
FY ending Dec 2021: ¥275.4M¥275.4MFY ending Dec 2022: ¥188.7M¥188.7MFY ending Dec 2023: -¥267.4M-¥267.4MFY ending Dec 2024: ¥225.4M¥225.4MFY ending Dec 2025: ¥550M¥550MFY21FY22FY23FY24FY25
Free cash flow¥445.7M
FY ending Dec 2021: ¥147.5M¥147.5MFY ending Dec 2022: -¥31.7M-¥31.7MFY ending Dec 2023: -¥293.3M-¥293.3MFY ending Dec 2024: ¥103.6M¥103.6MFY ending Dec 2025: ¥445.7M¥445.7MFY21FY22FY23FY24FY25
Net income¥174.5M
FY ending Dec 2021: -¥109.2M-¥109.2MFY ending Dec 2022: -¥488.5M-¥488.5MFY ending Dec 2023: -¥764.3M-¥764.3MFY ending Dec 2024: -¥69.3M-¥69.3MFY ending Dec 2025: ¥174.5M¥174.5MFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2025/01/01-2025/12/31)

    ID S100XTKE2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2024/01/01-2024/12/31)

    ID S100VHF92025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2023/01/01-2023/12/31)

    ID S100T51K2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2022/01/01-2022/12/31)

    ID S100QHB72023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和3年1月1日-令和3年12月31日)

    ID S100NS0Y2022-03-30Open

Extracted from XBRL: 42 / 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.