toridoritoridori Inc.9337東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does toridori do with its cash?

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

Operating cash flow
¥403.7M
Capex
¥359.9M
of revenue 6.7%
Free cash flow
¥43.8M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

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

Net income¥437.1M
Operating cash flow¥403.7M
Cash conversion (operating CF ÷ operating income)
57.0%
Cash vs. profit gap
-¥33.4M(純利益の -7.6%)
CapEx intensity (capex ÷ revenue)
6.7%
Investing CF relative to operating CF
143.4%

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

Five-year trend

Operating cash flow¥403.7M
FY ending Dec 2021: -¥420.6M-¥420.6MFY ending Dec 2022: -¥454M-¥454MFY ending Dec 2023: -¥11.1M-¥11.1MFY ending Dec 2024: ¥97.6M¥97.6MFY ending Dec 2025: ¥403.7M¥403.7MFY21FY22FY23FY24FY25
Free cash flow¥43.8M
FY ending Dec 2021: -¥430.1M-¥430.1MFY ending Dec 2022: -¥465.8M-¥465.8MFY ending Dec 2023: -¥35.3M-¥35.3MFY ending Dec 2024: -¥14.4M-¥14.4MFY ending Dec 2025: ¥43.8M¥43.8MFY21FY22FY23FY24FY25
Net income¥437.1M
FY ending Dec 2021: -¥436.2M-¥436.2MFY ending Dec 2022: -¥565.2M-¥565.2MFY ending Dec 2023: ¥133.7M¥133.7MFY ending Dec 2024: ¥258.8M¥258.8MFY ending Dec 2025: ¥437.1M¥437.1MFY21FY22FY23FY24FY25

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10期(2025/01/01-2025/12/31)

    ID S100XQKR2026-03-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2024/01/01-2024/12/31)

    ID S100VHNH2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2023/01/01-2023/12/31)

    ID S100T6MU2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(2022/01/01-2022/12/31)

    ID S100QI4Z2023-03-30Open

Extracted from XBRL: 46 / 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.