i3 Systemsi3 Systems, Inc.4495東証グロース情報・通信業FY ending Jun 2026, consolidated, J-GAAP

What does i3 Systems do with its cash?

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

Operating cash flow
¥1.33B
Capex
¥296.9M
of revenue 6.7%
Free cash flow
¥1.03B
Returned to shareholders
¥284.1M
of net income: 39%
Dividend per share
¥38
Payout ratio (reported)
25.1%

Cash flow ratios

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

Net income¥730.1M
Operating cash flow¥1.33B
Cash conversion (operating CF ÷ operating income)
113.7%
Cash vs. profit gap
¥601.1M(純利益の 82.3%)
Shareholder returns
of net income 38.9% · of FCF 27.5%
Shareholder payments — dividends
of net income 34.8% · of FCF 24.6%
CapEx intensity (capex ÷ revenue)
6.7%
Investing CF relative to operating CF
29.6%

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

Five-year trend

Operating cash flow¥1.33B
FY ending Jun 2022: ¥275.5M¥275.5MFY ending Jun 2023: ¥301.1M¥301.1MFY ending Jun 2024: ¥823.3M¥823.3MFY ending Jun 2025: ¥1.01B¥1.01BFY ending Jun 2026: ¥1.33B¥1.33BFY22FY23FY24FY25FY26
Free cash flow¥1.03B
FY ending Jun 2022: ¥72.6M¥72.6MFY ending Jun 2023: -¥52.6M-¥52.6MFY ending Jun 2024: ¥528.6M¥528.6MFY ending Jun 2025: ¥772.5M¥772.5MFY ending Jun 2026: ¥1.03B¥1.03BFY22FY23FY24FY25FY26
Net income¥730.1M
FY ending Jun 2022: ¥539.5M¥539.5MFY ending Jun 2023: ¥440.1M¥440.1MFY ending Jun 2024: ¥463.5M¥463.5MFY ending Jun 2025: ¥558.6M¥558.6MFY ending Jun 2026: ¥730.1M¥730.1MFY22FY23FY24FY25FY26

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25期(2025/07/01-2026/06/30)

    ID S100Z39X2026-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2024/07/01-2025/06/30)

    ID S100WPS52025-09-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2023/07/01-2024/06/30)

    ID S100UENV2024-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2022/07/01-2023/06/30)

    ID S100RWBI2023-09-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和3年7月1日-令和4年6月30日)

    ID S100P8XA2022-09-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和2年7月1日-令和3年6月30日)

    ID S100MHRU2021-09-29Open

Extracted from XBRL: 50 / 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.