YmirlinkYMIRLINK, Inc.4372東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Ymirlink do with its cash?

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

Operating cash flow
¥502.2M
Capex
¥191.8M
of revenue 6.3%
Free cash flow
¥310.4M
Returned to shareholders
¥210.7M
of net income: 58%
Dividend per share
¥19
Payout ratio (reported)
18.8%

Cash flow ratios

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

Net income¥362.6M
Operating cash flow¥502.2M
Cash conversion (operating CF ÷ operating income)
74.8%
Cash vs. profit gap
¥139.5M(純利益の 38.5%)
Shareholder payments — dividends
of net income 58.1% · of FCF 67.9%
CapEx intensity (capex ÷ revenue)
6.3%
Investing CF relative to operating CF
38.2%

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

Five-year trend

Operating cash flow¥502.2M
FY ending Dec 2021: ¥341.5M¥341.5MFY ending Dec 2022: ¥444.5M¥444.5MFY ending Dec 2023: ¥458.5M¥458.5MFY ending Dec 2024: ¥601.4M¥601.4MFY ending Dec 2025: ¥502.2M¥502.2MFY21FY22FY23FY24FY25
Free cash flow¥310.4M
FY ending Dec 2021: ¥268.6M¥268.6MFY ending Dec 2022: ¥326.7M¥326.7MFY ending Dec 2023: ¥367.9M¥367.9MFY ending Dec 2024: ¥508.5M¥508.5MFY ending Dec 2025: ¥310.4M¥310.4MFY21FY22FY23FY24FY25
Net income¥362.6M
FY ending Dec 2021: ¥286.9M¥286.9MFY ending Dec 2022: ¥359.4M¥359.4MFY ending Dec 2023: ¥409.4M¥409.4MFY ending Dec 2024: ¥469.7M¥469.7MFY ending Dec 2025: ¥362.6M¥362.6MFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2025/01/01-2025/12/31)

    ID S100XS862026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2024/01/01-2024/12/31)

    ID S100VGDU2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2023/01/01-2023/12/31)

    ID S100T4XV2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2022/01/01-2022/12/31)

    ID S100QFXZ2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和3年1月1日-令和3年12月31日)

    ID S100NRPZ2022-03-31Open

Extracted from XBRL: 44 / 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.