TRADE WORKS Cash Flow Statement

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2015
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '15 Dec 31, 2015
Net Income	-100	-58	297	-
Depreciation & Amortization	180	140	117	-
Loss (Gain) From Sale of Assets	-	-	4	-
Loss (Gain) From Sale of Investments	47	-3	-	-
Other Operating Activities	-38	20	-152	-
Change in Accounts Receivable	152	-491	420	-
Change in Inventory	50	25	17	-
Change in Accounts Payable	22	27	13	-
Change in Other Net Operating Assets	-35	133	-317	-
Operating Cash Flow	278	-207	399	-
Capital Expenditures	-291	-10	-5	-
Sale of Property, Plant & Equipment	-	-	-4	-
Cash Acquisitions	-	-271	-73	-
Sale (Purchase) of Intangibles	-123	-	-	-
Investment in Securities	-60	53	-169	-
Other Investing Activities	77	-176	-1	-
Investing Cash Flow	-397	-404	-252	-
Short-Term Debt Issued	380	50	-	-
Long-Term Debt Issued	-	550	-	-
Total Debt Issued	380	600	-	-
Long-Term Debt Repaid	-117	-37	-11	-
Net Debt Issued (Repaid)	263	563	-11	-
Issuance of Common Stock	110	-	1	-
Repurchase of Common Stock	-	-	-199	-
Dividends Paid	-65	-48	-51	-
Other Financing Activities	-1	-1	-1	-
Financing Cash Flow	307	514	-261	-
Miscellaneous Cash Flow Adjustments	1	-	-	-
Net Cash Flow	189	-97	-114	-
Free Cash Flow	-13	-217	394	-
Free Cash Flow Margin	-0.28%	-5.78%	12.05%	-
Free Cash Flow Per Share	-3.86	-66.00	115.59	-
Cash Interest Paid	3	1	-	-
Cash Income Tax Paid	39	-18	129	-
Levered Free Cash Flow	-293.25	-44.25	-	-
Unlevered Free Cash Flow	-291.38	-43.63	-	-
Change in Net Working Capital	23	193	-	-

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