Frontier ManagementFrontier Management Inc.7038東証プライムサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Frontier Management do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥2.05B
Capex
¥21.3M
of revenue 0.2%
Free cash flow
-¥2.07B
Returned to shareholders
¥76K

Cash flow ratios

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

Net income-¥1.11B
Operating cash flow-¥2.05B
Cash vs. profit gap
-¥944.9M
CapEx intensity (capex ÷ revenue)
0.2%

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

Five-year trend

Operating cash flow-¥2.05B
FY ending Dec 2021: ¥316.8M¥316.8MFY ending Dec 2022: ¥1.25B¥1.25BFY ending Dec 2023: ¥225.6M¥225.6MFY ending Dec 2024: -¥2.52B-¥2.52BFY ending Dec 2025: -¥2.05B-¥2.05BFY21FY22FY23FY24FY25
Free cash flow-¥2.07B
FY ending Dec 2021: ¥286.1M¥286.1MFY ending Dec 2022: ¥1.16B¥1.16BFY ending Dec 2023: ¥181.2M¥181.2MFY ending Dec 2024: -¥2.55B-¥2.55BFY ending Dec 2025: -¥2.07B-¥2.07BFY21FY22FY23FY24FY25
Net income-¥1.11B
FY ending Dec 2021: ¥338.7M¥338.7MFY ending Dec 2022: ¥556.7M¥556.7MFY ending Dec 2023: ¥780.7M¥780.7MFY ending Dec 2024: -¥694.9M-¥694.9MFY ending Dec 2025: -¥1.11B-¥1.11BFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第19期(2025/01/01-2025/12/31)

    ID S100Y4VC2026-05-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2024/01/01-2024/12/31)

    ID S100VGZ12025-03-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第17期(2023/01/01-2023/12/31)

    ID S100TEI32024-05-13Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2022/01/01-2022/12/31)

    ID S100QFE52023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和3年1月1日-令和3年12月31日)

    ID S100NPEU2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和2年1月1日-令和2年12月31日)

    ID S100L09X2021-03-25Open

Extracted from XBRL: 47 / 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.