Kitalive Cash Flow Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	169	153	200	177	-
Depreciation & Amortization	10	12	10	10	-
Loss (Gain) From Sale of Assets	-	-	1	-	-
Other Operating Activities	-60	-43	-63	-43	-
Change in Accounts Receivable	-19	-21	75	-75	-
Change in Inventory	-	-6	3	-2	-
Change in Accounts Payable	9	20	-20	21	-
Change in Other Net Operating Assets	-2	1	20	-3	-
Operating Cash Flow	107	116	226	85	-
Operating Cash Flow Growth	-7.76%	-48.67%	165.88%	-	-
Capital Expenditures	-5	-17	-23	-11	-
Other Investing Activities	-	-	-2	-2	-
Investing Cash Flow	-5	-17	-25	-13	-
Issuance of Common Stock	-	-	-	64	-
Other Financing Activities	-	-	-	-11	-
Financing Cash Flow	-	-	-	53	-
Miscellaneous Cash Flow Adjustments	-1	-	-	-1	-
Net Cash Flow	101	99	201	124	-
Free Cash Flow	102	99	203	74	-
Free Cash Flow Growth	3.03%	-51.23%	174.32%	-	-
Free Cash Flow Margin	11.04%	11.86%	24.88%	10.48%	-
Free Cash Flow Per Share	72.82	71.24	144.64	54.38	-
Cash Income Tax Paid	59	43	66	43	-
Levered Free Cash Flow	65	96.88	172.13	57	-
Unlevered Free Cash Flow	65	96.88	172.13	57	-
Change in Working Capital	-12	-6	78	-59	-