WagokoroWagokoro co., ltd.9271東証グロース小売業FY ending Dec 2025, consolidated, J-GAAP

What does Wagokoro do with its cash?

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

Operating cash flow
¥610.2M
Capex
¥203.5M
of revenue 7.3%
Free cash flow
¥406.6M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

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

Net income¥706.9M
Operating cash flow¥610.2M
Cash conversion (operating CF ÷ operating income)
107.5%
Cash vs. profit gap
-¥96.7M(純利益の -13.7%)
CapEx intensity (capex ÷ revenue)
7.3%
Investing CF relative to operating CF
23.7%

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

Five-year trend

Operating cash flow¥610.2M
FY ending Dec 2021: -¥311.2M-¥311.2MFY ending Dec 2022: -¥126.1M-¥126.1MFY ending Dec 2023: -¥345.3M-¥345.3MFY ending Dec 2024: ¥197.9M¥197.9MFY ending Dec 2025: ¥610.2M¥610.2MFY21FY22FY23FY24FY25
Free cash flow¥406.6M
FY ending Dec 2021: -¥364.8M-¥364.8MFY ending Dec 2022: -¥189M-¥189MFY ending Dec 2023: -¥412.2M-¥412.2MFY ending Dec 2024: ¥141.9M¥141.9MFY ending Dec 2025: ¥406.6M¥406.6MFY21FY22FY23FY24FY25
Net income¥706.9M
FY ending Dec 2021: -¥554.8M-¥554.8MFY ending Dec 2022: -¥82.9M-¥82.9MFY ending Dec 2023: -¥13.5M-¥13.5MFY ending Dec 2024: ¥398.3M¥398.3MFY ending Dec 2025: ¥706.9M¥706.9MFY21FY22FY23FY24FY25

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23期(2025/01/01-2025/12/31)

    ID S100XUPT2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2024/01/01-2024/12/31)

    ID S100VJDA2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2023/01/01-2023/12/31)

    ID S100T6SG2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2022/01/01-2022/12/31)

    ID S100QIHA2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和3年1月1日-令和3年12月31日)

    ID S100NT212022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和2年1月1日-令和2年12月31日)

    ID S100L34A2021-03-30Open

Extracted from XBRL: 43 / 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.