baudroie,inc. Cash Flow Statement

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023
Net Income	1,799	1,622	1,089
Depreciation & Amortization	241.1	79	41
Stock-Based Compensation	7.63	-	-
Other Operating Activities	55.75	-375	-160
Change in Accounts Receivable	-255.82	-181	-173
Change in Inventory	-	-	16
Change in Accounts Payable	-21.89	102	89
Change in Other Net Operating Assets	83.03	-56	-50
Operating Cash Flow	1,909	1,191	852
Operating Cash Flow Growth	60.30%	39.79%	-
Capital Expenditures	-1.78	-165	-3
Sale of Property, Plant & Equipment	-	18	-
Cash Acquisitions	250.36	-256	-203
Investment in Securities	44.22	-	-
Other Investing Activities	56.95	72	99
Investing Cash Flow	349.74	-331	-107
Short-Term Debt Issued	-	100	-
Long-Term Debt Issued	400	400	400
Total Debt Issued	400	500	400
Short-Term Debt Repaid	-17	-83	-
Long-Term Debt Repaid	-722.12	-256	-217
Total Debt Repaid	-739.12	-339	-217
Net Debt Issued (Repaid)	-339.12	161	183
Issuance of Common Stock	6.69	4	13
Repurchase of Common Stock	-2,691	-700	-
Other Financing Activities	0	1	-
Financing Cash Flow	-3,023	-534	196
Miscellaneous Cash Flow Adjustments	0	-2	-
Net Cash Flow	-764.07	324	941
Free Cash Flow	1,907	1,026	849
Free Cash Flow Growth	85.91%	20.85%	-
Free Cash Flow Margin	16.37%	14.00%	16.19%
Free Cash Flow Per Share	119.31	64.25	53.07
Cash Interest Paid	16.32	7	3
Cash Income Tax Paid	567.22	356	223
Levered Free Cash Flow	1,830	916.63	-
Unlevered Free Cash Flow	1,841	921	-
Change in Net Working Capital	-56.35	-27	-

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