TsukurubaTSUKURUBA Inc.2978東証グロース不動産業FY ending Jul 2025, consolidated, J-GAAP

What does Tsukuruba do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥1.48B
Capex
¥22.2M
of revenue 0.3%
Free cash flow
-¥1.5B
Returned to shareholders
¥7M
of net income: 7%

Cash flow ratios

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

Net income¥106.6M
Operating cash flow-¥1.48B
Cash conversion (operating CF ÷ operating income)
-538.3%
Cash vs. profit gap
-¥1.58B(純利益の -1485.7%)
Shareholder payments — dividends
of net income 6.6%
CapEx intensity (capex ÷ revenue)
0.3%

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

Five-year trend

Operating cash flow-¥1.48B
FY ending Jul 2021: -¥437.8M-¥437.8MFY ending Jul 2022: -¥1.03B-¥1.03BFY ending Jul 2023: -¥85.5M-¥85.5MFY ending Jul 2024: -¥900.6M-¥900.6MFY ending Jul 2025: -¥1.48B-¥1.48BFY21FY22FY23FY24FY25
Free cash flow-¥1.5B
FY ending Jul 2021: -¥580M-¥580MFY ending Jul 2022: -¥1.11B-¥1.11BFY ending Jul 2023: -¥94.3M-¥94.3MFY ending Jul 2024: -¥939M-¥939MFY ending Jul 2025: -¥1.5B-¥1.5BFY21FY22FY23FY24FY25
Net income¥106.6M
FY ending Jul 2021: -¥482.5M-¥482.5MFY ending Jul 2022: -¥822.4M-¥822.4MFY ending Jul 2023: -¥165.5M-¥165.5MFY ending Jul 2024: ¥215.7M¥215.7MFY ending Jul 2025: ¥106.6M¥106.6MFY21FY22FY23FY24FY25

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14期(2024/08/01-2025/07/31)

    ID S100WXFC2025-10-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2023/08/01-2024/07/31)

    ID S100UL2J2024-10-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2022/08/01-2023/07/31)

    ID S100S3282023-10-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和3年8月1日-令和4年7月31日)

    ID S100PCRE2022-10-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(令和2年8月1日-令和3年7月31日)

    ID S100MO3Y2021-10-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和1年8月1日-令和2年7月31日)

    ID S100JZME2020-10-29Open

Extracted from XBRL: 46 / 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.