TWOSTONE&Sons7352東証グロースサービス業FY ending Aug 2025, consolidated, J-GAAP

What does TWOSTONE&Sons do with its cash?

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

Operating cash flow
¥749.7M
Capex
¥65.3M
of revenue 0.4%
Free cash flow
¥684.4M
Returned to shareholders
¥21.5M
of net income: 4%
Dividend per share
¥0.5
Payout ratio (reported)
36.2%

Cash flow ratios

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

Net income¥494.3M
Operating cash flow¥749.7M
Cash conversion (operating CF ÷ operating income)
91.4%
Cash vs. profit gap
¥255.4M(純利益の 51.7%)
Shareholder payments — dividends
of net income 4.4% · of FCF 3.1%
CapEx intensity (capex ÷ revenue)
0.4%
Investing CF relative to operating CF
170.5%

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

Five-year trend

Operating cash flow¥749.7M
FY ending Aug 2021: ¥54.2M¥54.2MFY ending Aug 2022: ¥215.6M¥215.6MFY ending Aug 2023: ¥172.6M¥172.6MFY ending Aug 2024: ¥697.1M¥697.1MFY ending Aug 2025: ¥749.7M¥749.7MFY21FY22FY23FY24FY25
Free cash flow¥684.4M
FY ending Aug 2021: ¥50.3M¥50.3MFY ending Aug 2022: ¥111.9M¥111.9MFY ending Aug 2023: ¥143.4M¥143.4MFY ending Aug 2024: ¥667.5M¥667.5MFY ending Aug 2025: ¥684.4M¥684.4MFY21FY22FY23FY24FY25
Net income¥494.3M
FY ending Aug 2021: ¥75.8M¥75.8MFY ending Aug 2022: ¥134.7M¥134.7MFY ending Aug 2023: ¥170.1M¥170.1MFY ending Aug 2024: ¥188.9M¥188.9MFY ending Aug 2025: ¥494.3M¥494.3MFY21FY22FY23FY24FY25

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12期(2024/09/01-2025/08/31)

    ID S100X7472025-11-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2023/09/01-2024/08/31)

    ID S100UV552024-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2022/09/01-2023/08/31)

    ID S100SDKS2023-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和3年9月1日-令和4年8月31日)

    ID S100PP8F2022-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和2年9月1日-令和3年8月31日)

    ID S100MYLT2021-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(令和1年9月1日-令和2年8月31日)

    ID S100K9982020-11-26Open

Extracted from XBRL: 51 / 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.