Kufu Company Holdings Cash Flow Statement

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 31, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Net Income	893	644	1,680	1,040
Depreciation & Amortization	1,118	1,072	1,043	1,022
Loss (Gain) From Sale of Assets	186	78	67	77
Loss (Gain) From Sale of Investments	-221	-221	-	-
Loss (Gain) on Equity Investments	76	76	63	-
Other Operating Activities	-290	-686	-529	-521
Change in Accounts Receivable	-1,122	-444	154	218
Change in Inventory	-544	-130	1,486	-86
Change in Accounts Payable	161	-162	77	-1
Change in Other Net Operating Assets	411	-423	713	-196
Operating Cash Flow	668	-196	4,754	1,553
Operating Cash Flow Growth	-71.69%	-	206.12%	-
Capital Expenditures	-119	-122	-93	-39
Sale of Property, Plant & Equipment	-	6	-	29
Cash Acquisitions	-329	-219	-304	-
Divestitures	-30	-58	-30	-
Sale (Purchase) of Intangibles	-659	-644	-457	-222
Investment in Securities	723	723	-10	-773
Other Investing Activities	-228	-184	-22	-37
Investing Cash Flow	-642	-498	-886	-1,042
Long-Term Debt Issued	-	26	850	2,150
Short-Term Debt Repaid	-	-294	-1,003	-1,206
Long-Term Debt Repaid	-	-1,187	-1,114	-1,537
Total Debt Repaid	-1,094	-1,481	-2,117	-2,743
Net Debt Issued (Repaid)	-714	-1,455	-1,267	-593
Issuance of Common Stock	-	14	1	8
Repurchase of Common Stock	-515	-1,180	-465	-443
Other Financing Activities	1,653	1,429	-18	-14
Financing Cash Flow	424	-1,192	-1,749	-1,042
Foreign Exchange Rate Adjustments	-4	-5	6	19
Miscellaneous Cash Flow Adjustments	-3	-2	5	1
Net Cash Flow	443	-1,893	2,130	-511
Free Cash Flow	549	-318	4,661	1,514
Free Cash Flow Growth	-76.49%	-	207.86%	-
Free Cash Flow Margin	3.54%	-2.05%	22.75%	8.13%
Free Cash Flow Per Share	9.13	-5.31	80.98	25.98
Cash Interest Paid	35	35	48	46
Cash Income Tax Paid	292	689	534	586
Levered Free Cash Flow	238	-636.13	4,623	-
Unlevered Free Cash Flow	259.88	-613	4,654	-
Change in Net Working Capital	717	1,314	-2,984	-

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