SecondXight Analytica Cash Flow Statement

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-	159	45.33	214	151
Depreciation & Amortization	-	47	53.33	56	39
Other Operating Activities	-	14	-74.67	-64	-23
Change in Accounts Receivable	-	-141	213.33	-42	-137
Change in Inventory	-	-	-	-	5
Change in Accounts Payable	-	57	21.33	-7	2
Change in Other Net Operating Assets	-	19	-4	2	16
Operating Cash Flow	-	155	254.67	159	53
Operating Cash Flow Growth	-	-39.14%	60.17%	200.00%	-
Capital Expenditures	-	-5	-2.67	-48	-4
Sale (Purchase) of Intangibles	-	-19	-10.67	-31	-11
Investment in Securities	-	-	-	-	-67
Other Investing Activities	-	-1	-	-28	-2
Investing Cash Flow	-	-25	-13.33	-107	-84
Short-Term Debt Issued	-	60	-	60	60
Total Debt Issued	-	60	80	60	60
Short-Term Debt Repaid	-	-60	-	-60	-60
Total Debt Repaid	-	-60	-80	-60	-60
Issuance of Common Stock	-	23	26.67	236	13
Repurchase of Common Stock	-	-	-401.33	-	-
Other Financing Activities	-	-	-	-7	-5
Financing Cash Flow	-	23	-374.67	229	8
Miscellaneous Cash Flow Adjustments	-	-	-	-	1
Net Cash Flow	-	153	-133.33	281	-22
Free Cash Flow	-	150	252	111	49
Free Cash Flow Growth	-	-40.48%	127.03%	126.53%	-
Free Cash Flow Margin	-	13.15%	23.66%	12.26%	6.64%
Free Cash Flow Per Share	-	15.50	30.30	32.78	16.36
Cash Income Tax Paid	-	-11	76	64	23
Levered Free Cash Flow	-	93	-	52.38	23.88
Unlevered Free Cash Flow	-	93	-	52.38	23.88
Change in Working Capital	-	-65	230.67	-47	-114

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