Elitz Holdings Cash Flow Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	1,024	972	961	-	-
Depreciation & Amortization	139	128	118	-	-
Loss (Gain) From Sale of Assets	-1	-	6	-	-
Loss (Gain) From Sale of Investments	-1	-2	16	-	-
Other Operating Activities	-363	-286	-273	-	-
Change in Accounts Receivable	-18	-39	-5	-	-
Change in Inventory	36	-96	52	-	-
Change in Accounts Payable	8	31	-15	-	-
Change in Other Net Operating Assets	45	12	30	-	-
Operating Cash Flow	869	720	890	-	-
Operating Cash Flow Growth	20.69%	-19.10%	-	-	-
Capital Expenditures	-173	-388	-101	-	-
Sale of Property, Plant & Equipment	19	-	-	-	-
Investment in Securities	9	-16	8	-	-
Other Investing Activities	-68	-66	-35	-	-
Investing Cash Flow	-213	-470	-128	-	-
Long-Term Debt Issued	-	170	-	-	-
Long-Term Debt Repaid	-152	-140	-220	-	-
Net Debt Issued (Repaid)	-152	30	-220	-	-
Issuance of Common Stock	63	91	290	-	-
Common Dividends Paid	-199	-237	-138	-	-
Other Financing Activities	-	1	-	-	-
Financing Cash Flow	-288	-115	-68	-	-
Miscellaneous Cash Flow Adjustments	-1	1	-1	-	-
Net Cash Flow	367	136	693	-	-
Free Cash Flow	696	332	789	-	-
Free Cash Flow Growth	109.64%	-57.92%	-	-	-
Free Cash Flow Margin	10.90%	5.69%	14.19%	-	-
Free Cash Flow Per Share	198.61	95.99	237.19	-	-
Cash Interest Paid	19	18	17	-	-
Cash Income Tax Paid	364	286	276	-	-
Levered Free Cash Flow	288.5	291.75	626.75	-	-
Unlevered Free Cash Flow	300.38	303	638	-	-
Change in Working Capital	71	-92	62	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.