Frontier InternationalFRONTIER INTERNATIONAL INC.7050東証グロースサービス業FY ending Apr 2026, consolidated, J-GAAP

What does Frontier International do with its cash?

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

Operating cash flow
¥2.45B
Capex
¥36.7M
of revenue 0.1%
Free cash flow
¥2.41B
Returned to shareholders
¥440M
of net income: 35%
Dividend per share
¥70
Payout ratio (reported)
104.5%

Cash flow ratios

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

Net income¥1.25B
Operating cash flow¥2.45B
Cash conversion (operating CF ÷ operating income)
116.5%
Cash vs. profit gap
¥1.2B(純利益の 96.6%)
Shareholder payments — dividends
of net income 35.3% · of FCF 18.3%
CapEx intensity (capex ÷ revenue)
0.1%
Investing CF relative to operating CF
16.3%

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

Five-year trend

Operating cash flow¥2.45B
FY ending Apr 2022: ¥3.12B¥3.12BFY ending Apr 2023: -¥578.7M-¥578.7MFY ending Apr 2024: ¥1.54B¥1.54BFY ending Apr 2025: ¥1.67B¥1.67BFY ending Apr 2026: ¥2.45B¥2.45BFY22FY23FY24FY25FY26
Free cash flow¥2.41B
FY ending Apr 2022: ¥3.12B¥3.12BFY ending Apr 2023: -¥595.9M-¥595.9MFY ending Apr 2024: ¥1.53B¥1.53BFY ending Apr 2025: ¥1.61B¥1.61BFY ending Apr 2026: ¥2.41B¥2.41BFY22FY23FY24FY25FY26
Net income¥1.25B
FY ending Apr 2022: ¥2.12B¥2.12BFY ending Apr 2023: ¥1.3B¥1.3BFY ending Apr 2024: ¥488.1M¥488.1MFY ending Apr 2025: ¥876.1M¥876.1MFY ending Apr 2026: ¥1.25B¥1.25BFY22FY23FY24FY25FY26

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36期(2025/05/01-2026/04/30)

    ID S100YSV92026-07-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(2024/05/01-2025/04/30)

    ID S100WFVC2025-07-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(2023/05/01-2024/04/30)

    ID S100U4SK2024-07-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第33期(2022/05/01-2023/04/30)

    ID S100RKAN2023-08-07Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(令和3年5月1日-令和4年4月30日)

    ID S100OSYV2022-07-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第31期(令和2年5月1日-令和3年4月30日)

    ID S100M2VU2021-07-30Open

Extracted from XBRL: 52 / 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.