CYBERDYNE Cash Flow Statement

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-367	-879	-1,141	53	-379	408
Depreciation & Amortization	602	592	677	627	473	463
Loss (Gain) From Sale of Assets	175	175	660	-	-	-
Loss (Gain) on Equity Investments	10	17	-21	195	19	18
Other Operating Activities	-462	-272	-92	-1,207	-436	-857
Change in Accounts Receivable	36	-126	-134	-275	29	-88
Change in Inventory	-140	74	-6	98	-281	24
Change in Accounts Payable	55	-73	-85	379	-76	45
Change in Other Net Operating Assets	95	62	-708	-13	87	-788
Operating Cash Flow	4	-430	-850	-143	-564	-775
Capital Expenditures	-122	-296	-216	-451	-1,770	-1,070
Cash Acquisitions	-	-	-	-23	-2,008	-
Divestitures	-245	-245	-	-	-	-
Sale (Purchase) of Intangibles	-9	-9	-8	-58	-6	-5
Investment in Securities	690	2,865	-1,883	2,747	2,153	-1,715
Other Investing Activities	3	14	30	14	-18	-4
Investing Cash Flow	322	2,325	-2,075	2,173	-1,788	-2,794
Long-Term Debt Issued	-	-	-	-	-	20
Long-Term Debt Repaid	-	-5	-10	-12	-47	-29
Net Debt Issued (Repaid)	-7	-5	-10	-12	-47	-9
Repurchase of Common Stock	-	-	-	-1,188	-	-
Other Financing Activities	-211	-211	170	1,214	1,295	626
Financing Cash Flow	-218	-216	160	14	1,248	617
Foreign Exchange Rate Adjustments	79	-10	120	80	77	20
Miscellaneous Cash Flow Adjustments	1	-	-1	-	-	-
Net Cash Flow	188	1,669	-2,646	2,124	-1,027	-2,932
Free Cash Flow	-118	-726	-1,066	-594	-2,334	-1,845
Free Cash Flow Margin	-2.81%	-16.56%	-24.48%	-18.06%	-108.56%	-98.40%
Free Cash Flow Per Share	-0.56	-3.44	-5.05	-2.77	-10.85	-8.58
Cash Interest Paid	-	-	-	-	2	1
Cash Income Tax Paid	7	7	7	-2	-53	-1
Levered Free Cash Flow	821	3,102	-2,477	5,562	1,562	-1,505
Unlevered Free Cash Flow	876	3,102	-2,477	5,562	1,562	-1,505
Change in Working Capital	46	-63	-933	189	-241	-807

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.