Astroscale Holdings Cash Flow Statement

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

Millions JPY. Fiscal year is May - Apr.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Apr '26 Apr 30, 2026	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022
Net Income	-6,695	-21,550	-9,219	-	-
Depreciation & Amortization	1,025	940	739	-	-
Other Operating Activities	6,047	5,612	2,876	-	-
Change in Accounts Receivable	-2,118	-1,695	-1,738	-	-
Change in Accounts Payable	-580	5,312	881	-	-
Change in Other Net Operating Assets	-10,164	-869	-6,361	-	-
Operating Cash Flow	-12,485	-12,250	-12,822	-	-
Operating Cash Flow Growth	-	-	-	-	-
Capital Expenditures	-5,358	-582	-1,082	-	-
Sale (Purchase) of Intangibles	-1,539	-114	-87	-	-
Investment in Securities	-	-320	-	-	-
Other Investing Activities	-30	-27	-13	-	-
Investing Cash Flow	-6,927	-1,043	-1,182	-	-
Short-Term Debt Issued	-	4,038	1,424	-	-
Long-Term Debt Issued	-	-	2,000	-	-
Total Debt Issued	-	4,038	3,424	-	-
Short-Term Debt Repaid	-1,149	-	-	-	-
Long-Term Debt Repaid	-2,099	-3,099	-25	-	-
Total Debt Repaid	-3,248	-3,099	-25	-	-
Net Debt Issued (Repaid)	-3,248	939	3,399	-	-
Issuance of Common Stock	10,821	20,157	999	-	-
Other Financing Activities	-337	-278	-253	-	-
Financing Cash Flow	7,236	20,818	4,145	-	-
Foreign Exchange Rate Adjustments	897	-419	1,377	-	-
Miscellaneous Cash Flow Adjustments	-	-2	-	-	-
Net Cash Flow	-11,279	7,104	-8,482	-	-
Free Cash Flow	-17,843	-12,832	-13,904	-	-
Free Cash Flow Growth	-	-	-	-	-
Free Cash Flow Margin	-300.39%	-522.48%	-487.52%	-	-
Free Cash Flow Per Share	-132.63	-112.48	-153.63	-	-
Levered Free Cash Flow	-19,741	-10,336	-10,537	-	-
Unlevered Free Cash Flow	-19,390	-9,921	-10,232	-	-
Cash Interest Paid	529	616	493	-	-
Cash Income Tax Paid	1	1	1	-	-
Change in Working Capital	-12,862	2,748	-7,218	-	-