Fruta Fruta Inc. (TYO:2586)

Fruta Fruta Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	234	-305	-307	-320	-285
Depreciation & Amortization	1	-	-	-	-
Loss (Gain) From Sale of Assets	-	-	-	-	8
Loss (Gain) From Sale of Investments	1	-	-	-	-
Other Operating Activities	-3	1	-13	-26	-
Change in Accounts Receivable	-155	-87	-18	6	-4
Change in Inventory	-619	-39	-56	-9	95
Change in Accounts Payable	161	145	100	-18	-17
Change in Other Net Operating Assets	-56	37	-16	7	-
Operating Cash Flow	-436	-248	-310	-360	-203
Capital Expenditures	-2	-	-	-	-5
Investment in Securities	589	36	-	-	-
Other Investing Activities	-3	-1	-	-	-6
Investing Cash Flow	584	35	-	-	-11
Long-Term Debt Issued	-	300	-	100	100
Total Debt Issued	-	300	-	100	100
Short-Term Debt Repaid	-	-	-	-139	-88
Long-Term Debt Repaid	-300	-100	-	-522	-267
Total Debt Repaid	-300	-100	-	-661	-355
Net Debt Issued (Repaid)	-300	200	-	-561	-255
Issuance of Common Stock	1,683	157	-	771	1,069
Other Financing Activities	-25	-18	-	-5	-26
Financing Cash Flow	1,358	339	-	205	788
Foreign Exchange Rate Adjustments	1	1	3	1	-
Miscellaneous Cash Flow Adjustments	2	-	-1	-1	-2
Net Cash Flow	1,509	127	-308	-155	572
Free Cash Flow	-438	-248	-310	-360	-208
Free Cash Flow Margin	-17.18%	-21.83%	-38.56%	-46.15%	-24.56%
Free Cash Flow Per Share	-3.63	-7.30	-10.47	-18.18	-21.25
Cash Interest Paid	3	1	-	-	12
Cash Income Tax Paid	-	-	13	27	-
Levered Free Cash Flow	-515.5	-123.25	-194.63	-251.5	-113.13
Unlevered Free Cash Flow	-514.25	-121.38	-194	-250.88	-105.63
Change in Net Working Capital	657	-43	-1	44	-55

Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.