ZetaZETA INC6031東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Zeta do with its cash?

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

Operating cash flow
¥293.3M
Capex
¥35.5M
of revenue 1.9%
Free cash flow
¥257.9M
Returned to shareholders
¥142.3M
of net income: 62%
Dividend per share
¥4.4
Payout ratio (reported)
39.1%

Cash flow ratios

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

Net income¥231M
Operating cash flow¥293.3M
Cash conversion (operating CF ÷ operating income)
74.0%
Cash vs. profit gap
¥62.3M(純利益の 27.0%)
Shareholder returns
of net income 61.6% · of FCF 55.2%
Shareholder payments — dividends
of net income 35.6% · of FCF 31.9%
CapEx intensity (capex ÷ revenue)
1.9%
Investing CF relative to operating CF
13.5%

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

Five-year trend

Operating cash flow¥293.3M
FY ending Jun 2024: ¥178M¥178MFY ending Dec 2024: -¥107.5M-¥107.5MFY ending Dec 2025: ¥293.3M¥293.3MFY24FY24FY25
Free cash flow¥257.9M
FY ending Jun 2024: ¥158.4M¥158.4MFY ending Dec 2024: -¥125.7M-¥125.7MFY ending Dec 2025: ¥257.9M¥257.9MFY24FY24FY25
Net income¥231M
FY ending Jun 2024: ¥84.7M¥84.7MFY ending Dec 2024: ¥192.6M¥192.6MFY ending Dec 2025: ¥231M¥231MFY24FY24FY25

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)

    有価証券報告書-第21期(2025/01/01-2025/12/31)

    ID S100XVUK2026-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2024/07/01-2024/12/31)

    ID S100VJ812025-03-31Open

Extracted from XBRL: 51 / 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.