Fantasista Cash Flow Statement

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	-174	742	1,477	-716	-893
Depreciation & Amortization	376	349	338	413	98
Loss (Gain) From Sale of Assets	159	-	-	581	6
Loss (Gain) From Sale of Investments	-	-	-	38	1,098
Other Operating Activities	-241	-270	-348	-264	-28
Change in Accounts Receivable	525	-399	112	-245	13
Change in Inventory	3,532	-6,245	755	-1,627	4,100
Change in Accounts Payable	-1,858	1,707	-461	269	-64
Change in Other Net Operating Assets	143	140	-141	-493	-31
Operating Cash Flow	2,462	-3,976	1,732	-2,044	4,299
Capital Expenditures	-408	-774	-22	-12	-66
Cash Acquisitions	-	-	-	-1,210	-47
Divestitures	-	-	-2	48	410
Sale (Purchase) of Intangibles	-90	-83	-45	-4	-
Investment in Securities	-30	-150	-150	-10	625
Other Investing Activities	-2	6	-11	2	28
Investing Cash Flow	-1,025	-706	-230	-1,422	1,058
Short-Term Debt Issued	1,778	4,459	2,635	1,070	30
Long-Term Debt Issued	338	2,275	-	660	-
Total Debt Issued	2,116	6,734	2,635	1,730	30
Short-Term Debt Repaid	-3,699	-1,383	-3,396	-1,035	-338
Long-Term Debt Repaid	-1,069	-561	-7	-287	-3,787
Total Debt Repaid	-4,768	-1,944	-3,403	-1,322	-4,125
Net Debt Issued (Repaid)	-2,652	4,790	-768	408	-4,095
Issuance of Common Stock	2	2	121	4,707	354
Other Financing Activities	1	-21	-8	-2,003	1
Financing Cash Flow	-2,649	4,771	-655	3,112	-3,740
Miscellaneous Cash Flow Adjustments	-	-	-1	8	-
Net Cash Flow	-1,212	89	846	-346	1,617
Free Cash Flow	2,054	-4,750	1,710	-2,056	4,233
Free Cash Flow Margin	21.80%	-53.94%	16.15%	-40.90%	61.40%
Free Cash Flow Per Share	12.08	-27.93	10.08	-14.71	71.40
Cash Interest Paid	235	23	48	36	116
Cash Income Tax Paid	257	303	349	112	-1
Levered Free Cash Flow	1,527	-4,551	1,667	-2,775	4,385
Unlevered Free Cash Flow	1,674	-4,517	1,697	-2,753	4,457
Change in Working Capital	2,342	-4,797	265	-2,096	4,018

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