WILLsWILLs Inc.4482東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does WILLs do with its cash?

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

Operating cash flow
¥1.38B
Capex
—
of revenue —
Free cash flow
—
Returned to shareholders
¥389.6M
of net income: 46%
Dividend per share
¥13
Payout ratio (reported)
29.9%

Cash flow ratios

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

Net income¥839.1M
Operating cash flow¥1.38B
Cash conversion (operating CF ÷ operating income)
106.2%
Cash vs. profit gap
¥544.3M(純利益の 64.9%)
Shareholder returns
of net income 46.4%
Shareholder payments — dividends
of net income 28.9%
Investing CF relative to operating CF
29.5%

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

Five-year trend

Operating cash flow¥1.38B
FY ending Dec 2021: ¥536.4M¥536.4MFY ending Dec 2022: ¥796M¥796MFY ending Dec 2023: ¥947.9M¥947.9MFY ending Dec 2024: ¥1.07B¥1.07BFY ending Dec 2025: ¥1.38B¥1.38BFY21FY22FY23FY24FY25
Free cash flow—
FY ending Dec 2021: ¥350.9M¥350.9MFY ending Dec 2022: ¥611.3M¥611.3MFY ending Dec 2023: ¥724.4M¥724.4MFY ending Dec 2024: ¥870.8M¥870.8MFY21FY22FY23FY24FY25
Net income¥839.1M
FY ending Dec 2021: ¥349.8M¥349.8MFY ending Dec 2022: ¥417.7M¥417.7MFY ending Dec 2023: ¥506.6M¥506.6MFY ending Dec 2024: ¥670.7M¥670.7MFY ending Dec 2025: ¥839.1M¥839.1MFY21FY22FY23FY24FY25

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 (6)
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2025/01/01-2025/12/31)

    ID S100XUGF2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2024/01/01-2024/12/31)

    ID S100VHIG2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2023/01/01-2023/12/31)

    ID S100T3Q42024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2022/01/01-2022/12/31)

    ID S100QIQ02023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和3年1月1日-令和3年12月31日)

    ID S100NSZI2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和2年1月1日-令和2年12月31日)

    ID S100L3JQ2021-03-31Open

Extracted from XBRL: 48

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.