Ficha Cash Flow Statement

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

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-37	-2	-25	26	-62
Depreciation & Amortization	17	18	7	8	16
Loss (Gain) From Sale of Assets	26	-	-	-	-
Other Operating Activities	-2	-1	-4	11	-10
Change in Accounts Receivable	14	-27	-8	-22	65
Change in Inventory	5	-5	-	5	-4
Change in Accounts Payable	-4	-7	11	16	-20
Change in Other Net Operating Assets	3	6	20	-28	9
Operating Cash Flow	22	-18	1	16	-6
Operating Cash Flow Growth	-	-	-93.75%	-	-
Capital Expenditures	-5	-9	-19	-2	-5
Sale (Purchase) of Intangibles	-	-	-	-2	-
Other Investing Activities	-	-	-36	-	-
Investing Cash Flow	-5	-9	-55	-4	-5
Issuance of Common Stock	-	186	-	3	43
Financing Cash Flow	-	186	-	3	43
Foreign Exchange Rate Adjustments	-	3	-	3	1
Miscellaneous Cash Flow Adjustments	-2	-1	-	-	-1
Net Cash Flow	15	161	-54	18	32
Free Cash Flow	17	-27	-18	14	-11
Free Cash Flow Margin	3.42%	-5.47%	-4.63%	3.67%	-4.23%
Free Cash Flow Per Share	2.91	-4.62	-3.24	2.55	-2.00
Cash Income Tax Paid	4	-	3	-3	10
Levered Free Cash Flow	23.38	-28.88	-22.38	-10.38	6
Unlevered Free Cash Flow	23.38	-28.88	-22.38	-10.38	6
Change in Working Capital	18	-33	23	-29	50