ZENKOKU HOSHO Cash Flow Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Net Income	46,581	45,753	41,404	28,584
Depreciation & Amortization	1,004	926	383	359
Loss (Gain) From Sale of Investments	-27	21	524	173
Loss (Gain) on Equity Investments	-1,193	-	-	-
Other Operating Activities	-14,431	-13,374	-11,957	387
Change in Accounts Receivable	-2,611	-1,625	-1,295	-
Change in Unearned Revenue	-	-	-	493
Change in Other Net Operating Assets	3,510	1,722	2,245	-1,296
Operating Cash Flow	32,833	33,423	31,304	28,700
Operating Cash Flow Growth	-1.76%	6.77%	9.07%	-
Capital Expenditures	-74	-86	-395	-360
Sale of Property, Plant & Equipment	3	-	7	9
Cash Acquisitions	-	50	269	-
Sale (Purchase) of Intangibles	-319	-804	-1,588	-775
Investment in Securities	-32,943	1,179	-47,537	-30,567
Other Investing Activities	-1	-1	1,012	-999
Investing Cash Flow	-42,356	625	-55,996	-36,042
Long-Term Debt Issued	-	29,400	-	-
Long-Term Debt Repaid	-	-30,000	-	-
Net Debt Issued (Repaid)	-	-600	-	-
Repurchase of Common Stock	-7,000	-7,000	-127	-
Common Dividends Paid	-20,332	-11,707	-10,192	-9,159
Other Financing Activities	-5	-4	-	-
Financing Cash Flow	-27,337	-19,311	-10,319	-9,159
Net Cash Flow	-36,860	14,737	-35,011	-16,501
Free Cash Flow	32,759	33,337	30,909	28,340
Free Cash Flow Growth	-1.73%	7.85%	9.06%	-
Free Cash Flow Margin	55.77%	58.51%	59.86%	56.37%
Free Cash Flow Per Share	245.45	245.74	224.92	206.20
Levered Free Cash Flow	26,530	26,297	24,794	-
Unlevered Free Cash Flow	27,018	26,828	25,292	-
Cash Interest Paid	782	858	792	790
Cash Income Tax Paid	14,826	13,415	12,112	12,450
Change in Working Capital	899	97	950	-803