AlphaPurchase Corporation (TYO:7115)

AlphaPurchase Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	952.61	1,227	1,183	994	-	-
Depreciation & Amortization	636.92	613	616	532	-	-
Loss (Gain) From Sale of Assets	-	-	7	-	-	-
Other Operating Activities	-142.59	-383	-364	-351	-	-
Change in Accounts Receivable	-498.96	197	-2,026	-137	-	-
Change in Inventory	522.74	261	491	-595	-	-
Change in Accounts Payable	-1,532	639	1,202	937	-	-
Change in Other Net Operating Assets	103.64	-83	115	-3	-	-
Operating Cash Flow	43.25	2,471	1,224	1,377	-	-
Operating Cash Flow Growth	-98.75%	101.88%	-11.11%	-	-	-
Capital Expenditures	-2.49	-5	-59	-12	-	-
Sale (Purchase) of Intangibles	-836.98	-798	-657	-667	-	-
Other Investing Activities	137.79	138	-6	-	-	-
Investing Cash Flow	-701.69	-665	-722	-679	-	-
Long-Term Debt Repaid	-	-53	-137	-500	-	-
Net Debt Issued (Repaid)	-46.65	-53	-137	-500	-	-
Issuance of Common Stock	55.48	47	66	946	-	-
Dividends Paid	-261.79	-211	-141	-102	-	-
Other Financing Activities	-	-	-17	-11	-	-
Financing Cash Flow	-253.01	-217	-229	333	-	-
Foreign Exchange Rate Adjustments	-2.47	1	-	-	-	-
Miscellaneous Cash Flow Adjustments	-0	-1	-1	-	-	-
Net Cash Flow	-913.92	1,589	272	1,031	-	-
Free Cash Flow	40.76	2,466	1,165	1,365	-	-
Free Cash Flow Growth	-98.82%	111.67%	-14.65%	-	-	-
Free Cash Flow Margin	0.07%	4.41%	2.24%	3.08%	-	-
Free Cash Flow Per Share	4.13	250.84	119.16	161.86	-	-
Cash Interest Paid	0.1	-	-	1	-	-
Cash Income Tax Paid	382.79	385	366	349	-	-
Levered Free Cash Flow	-	1,565	326.5	687.63	-	-
Unlevered Free Cash Flow	-	1,565	326.5	688.25	-	-
Change in Net Working Capital	1,555	-979	316	-184	675	-

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