Dynamic Map Platform Cash Flow Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-1,414	-	-	-	-
Depreciation & Amortization	529	-	-	-	-
Other Operating Activities	209	-	-	-	-
Change in Accounts Receivable	-1,741	-	-	-	-
Change in Accounts Payable	-250	-	-	-	-
Change in Other Net Operating Assets	398	-	-	-	-
Operating Cash Flow	-2,269	-	-	-	-
Capital Expenditures	-84	-	-	-	-
Sale (Purchase) of Intangibles	-2,375	-	-	-	-
Other Investing Activities	-13	-	-	-	-
Investing Cash Flow	-2,472	-	-	-	-
Long-Term Debt Repaid	-2,359	-	-	-	-
Net Debt Issued (Repaid)	-2,359	-	-	-	-
Issuance of Common Stock	5,310	-	-	-	-
Other Financing Activities	-122	-	-	-	-
Financing Cash Flow	2,829	-	-	-	-
Foreign Exchange Rate Adjustments	121	-	-	-	-
Miscellaneous Cash Flow Adjustments	1	-	-	-	-
Net Cash Flow	-1,790	-	-	-	-
Free Cash Flow	-2,353	-	-	-	-
Free Cash Flow Margin	-31.52%	-	-	-	-
Free Cash Flow Per Share	-124.62	-	-	-	-
Cash Interest Paid	188	-	-	-	-
Cash Income Tax Paid	-151	-	-	-	-
Levered Free Cash Flow	-4,395	-	-	-	-
Unlevered Free Cash Flow	-4,278	-	-	-	-
Change in Working Capital	-1,593	-	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.