ZenmuTech338A東証グロース情報・通信業FY ending Dec 2025, non-consolidated, J-GAAP

What does ZenmuTech do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥27M
Capex
¥46.6M
of revenue 5.5%
Free cash flow
-¥73.6M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

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

Net income¥155.9M
Operating cash flow-¥27M
Cash conversion (operating CF ÷ operating income)
-18.7%
Cash vs. profit gap
-¥182.9M(純利益の -117.3%)
CapEx intensity (capex ÷ revenue)
5.5%

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

Five-year trend

Operating cash flow-¥27M
FY ending Dec 2023: ¥9.6M¥9.6MFY ending Dec 2024: ¥242.8M¥242.8MFY ending Dec 2025: -¥27M-¥27MFY23FY24FY25
Free cash flow-¥73.6M
FY ending Dec 2023: -¥8.1M-¥8.1MFY ending Dec 2024: ¥221.7M¥221.7MFY ending Dec 2025: -¥73.6M-¥73.6MFY23FY24FY25
Net income¥155.9M
FY ending Dec 2023: ¥72.9M¥72.9MFY ending Dec 2024: ¥78.5M¥78.5MFY ending Dec 2025: ¥155.9M¥155.9MFY23FY24FY25

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 (2)
  • EDINET (FSA Japan)

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

    ID S100Y1PM2026-04-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2024/01/01-2024/12/31)

    ID S100VJ4A2025-03-31Open

Extracted from XBRL: 40 / 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.