Jenoba 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	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	747	696	641	-	-
Depreciation & Amortization	38	41	54	-	-
Other Operating Activities	-218	-204	-201	-	-
Change in Accounts Receivable	-10	-	-4	-	-
Change in Inventory	1	9	16	-	-
Change in Accounts Payable	-	-3	-11	-	-
Change in Other Net Operating Assets	3	33	41	-	-
Operating Cash Flow	561	572	536	-	-
Operating Cash Flow Growth	-	6.72%	-	-	-
Capital Expenditures	-2	-7	-6	-	-
Sale (Purchase) of Intangibles	-18	-3	-	-	-
Investment in Securities	-100	-100	-	-	-
Other Investing Activities	-6	-96	-	-	-
Investing Cash Flow	-126	-206	-6	-	-
Long-Term Debt Repaid	-	-	-4	-	-
Net Debt Issued (Repaid)	-	-	-4	-	-
Issuance of Common Stock	4	27	398	-	-
Dividends Paid	-68	-54	-37	-	-
Other Financing Activities	1	1	-11	-	-
Financing Cash Flow	-803	-26	346	-	-
Miscellaneous Cash Flow Adjustments	-2	-2	-	-	-
Net Cash Flow	-370	338	876	-	-
Free Cash Flow	559	565	530	-	-
Free Cash Flow Growth	0.72%	6.60%	-	-	-
Free Cash Flow Margin	42.41%	44.66%	43.95%	-	-
Free Cash Flow Per Share	36.60	36.48	35.22	-	-
Cash Income Tax Paid	219	206	203	-	-
Levered Free Cash Flow	488.38	499.38	466.5	-	-
Unlevered Free Cash Flow	488.38	499.38	466.5	-	-
Change in Net Working Capital	-6	-34	-11	-62	-

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