Billing System Corporation (TYO:3623)

Billing System Cash Flow Statement

Financials in millions JPY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-	623	462	480	349	173
Depreciation & Amortization	-	48	53	54	52	39
Loss (Gain) From Sale of Assets	-	-	1	-	-	-
Other Operating Activities	-	-132	-173	-142	-40	6
Change in Accounts Receivable	-	-80	-40	-51	93	-177
Change in Inventory	-	8	-49	4	21	-14
Change in Accounts Payable	-	161	38	59	-59	51
Change in Other Net Operating Assets	-	3,728	5,839	-1,527	5,915	1,817
Operating Cash Flow	-	4,356	6,131	-1,123	6,331	1,895
Operating Cash Flow Growth	-	-28.95%	-	-	234.09%	2.65%
Capital Expenditures	-	-	-79	-5	-37	-4
Sale (Purchase) of Intangibles	-	-48	-54	-11	-37	-21
Other Investing Activities	-	-	67	-96	-12	-
Investing Cash Flow	-	-48	-66	-112	-86	-25
Long-Term Debt Repaid	-	-	-	-	-	-25
Total Debt Repaid	-	-	-	-	-	-25
Net Debt Issued (Repaid)	-	-	-	-	-	-25
Repurchase of Common Stock	-	-	-	-	-99	-
Dividends Paid	-	-75	-62	-62	-55	-55
Other Financing Activities	-	-5	-4	-4	-1	-1
Financing Cash Flow	-	-80	-66	-66	-155	-81
Miscellaneous Cash Flow Adjustments	-	-1	-2	-2	-	-1
Net Cash Flow	-	4,227	5,997	-1,303	6,090	1,788
Free Cash Flow	-	4,356	6,052	-1,128	6,294	1,891
Free Cash Flow Growth	-	-28.02%	-	-	232.84%	2.94%
Free Cash Flow Margin	-	103.27%	160.02%	-32.85%	200.25%	65.50%
Free Cash Flow Per Share	-	692.59	962.25	-179.35	988.82	296.66
Cash Interest Paid	-	4	2	1	-	-
Cash Income Tax Paid	-	134	173	143	40	-4
Levered Free Cash Flow	-	4,292	5,969	-1,191	6,230	1,880
Unlevered Free Cash Flow	-	4,294	5,970	-1,190	6,230	1,880
Change in Net Working Capital	-3,638	-3,903	-5,759	1,529	-6,036	-1,723

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.