AUN CONSULTING, Inc. (TYO:2459)

AUN CONSULTING Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb 28, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021	May 31, 2020
Net Income	-	-143	-88	13	-107	-42
Depreciation & Amortization	-	1	3	3	5	3
Loss (Gain) From Sale of Assets	-	3	5	-1	-	2
Loss (Gain) From Sale of Investments	-	-3	-	-35	-46	16
Other Operating Activities	-	9	-	2	-5	-6
Change in Accounts Receivable	-	-16	-15	11	35	77
Change in Inventory	-	1	9	-	15	-
Change in Accounts Payable	-	11	23	7	-51	-54
Change in Other Net Operating Assets	-	16	-28	-21	-34	10
Operating Cash Flow	-	-121	-91	-21	-188	6
Operating Cash Flow Growth	-	-	-	-	-	-88.89%
Capital Expenditures	-	-	-	-	-	-17
Sale of Property, Plant & Equipment	-	-	-	9	-	6
Sale (Purchase) of Intangibles	-	-3	-1	-	-2	-5
Investment in Securities	-	29	22	8	60	-
Other Investing Activities	-	13	7	23	43	-31
Investing Cash Flow	-	39	28	40	101	-42
Long-Term Debt Issued	-	40	60	500	60	-
Long-Term Debt Repaid	-	-13	-35	-440	-51	-46
Net Debt Issued (Repaid)	-	27	25	60	9	-46
Financing Cash Flow	-	27	25	60	9	-46
Foreign Exchange Rate Adjustments	-	15	16	27	13	-2
Miscellaneous Cash Flow Adjustments	-	1	1	1	2	-1
Net Cash Flow	-	-39	-21	107	-63	-85
Free Cash Flow	-	-121	-91	-21	-188	-11
Free Cash Flow Margin	-	-27.44%	-20.04%	-4.20%	-18.22%	-0.57%
Free Cash Flow Per Share	-	-16.13	-12.13	-2.80	-25.06	-1.47
Cash Interest Paid	-	3	2	5	-	-
Cash Income Tax Paid	-	-6	-	-	3	5
Levered Free Cash Flow	-	-5	-58.13	-51.13	-114.88	-4.88
Unlevered Free Cash Flow	-	-3.13	-56.88	-48	-114.88	-4.88
Change in Net Working Capital	-17	-57	2	26	16	-21

Updated Jan 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.