Waqoo4937東証グロース化学FY ending Sep 2025, consolidated, J-GAAP

What does Waqoo do with its cash?

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

Operating cash flow
¥136.3M
Capex
¥193.2M
of revenue 9.9%
Free cash flow
-¥56.8M
Returned to shareholders
¥99.9M
of net income: 227%

Cash flow ratios

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

Net income¥44.1M
Operating cash flow¥136.3M
Cash conversion (operating CF ÷ operating income)
90.3%
Cash vs. profit gap
¥92.3M(純利益の 209.2%)
CapEx intensity (capex ÷ revenue)
9.9%
Investing CF relative to operating CF
138.6%

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

Five-year trend

Operating cash flow¥136.3M
FY ending Sep 2021: -¥128.5M-¥128.5MFY ending Sep 2022: ¥168.5M¥168.5MFY ending Sep 2023: ¥455.9M¥455.9MFY ending Sep 2024: ¥48.7M¥48.7MFY ending Sep 2025: ¥136.3M¥136.3MFY21FY22FY23FY24FY25
Free cash flow-¥56.8M
FY ending Sep 2024: -¥31.1M-¥31.1MFY ending Sep 2025: -¥56.8M-¥56.8MFY21FY22FY23FY24FY25
Net income¥44.1M
FY ending Sep 2021: ¥116.1M¥116.1MFY ending Sep 2022: -¥57.2M-¥57.2MFY ending Sep 2023: ¥28.4M¥28.4MFY ending Sep 2024: -¥17.4M-¥17.4MFY ending Sep 2025: ¥44.1M¥44.1MFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2024/10/01-2025/09/30)

    ID S100XCAJ2025-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2023/10/01-2024/09/30)

    ID S100UZCZ2024-12-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2022/10/01-2023/09/30)

    ID S100SIBJ2023-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和3年10月1日-令和4年9月30日)

    ID S100PV1X2022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和2年10月1日-令和3年9月30日)

    ID S100N3RX2021-12-22Open

Extracted from XBRL: 45 / 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.