manaby Cash Flow Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	2020
Net Income	-13	22	-75	-10	-	Upgrade
Depreciation & Amortization	16	13	5	4	-	Upgrade
Loss (Gain) From Sale of Assets	-	-	1	-	-	Upgrade
Other Operating Activities	3	3	17	-28	-	Upgrade
Change in Accounts Receivable	-38	-11	-42	4	-	Upgrade
Change in Accounts Payable	1	-1	-3	4	-	Upgrade
Change in Other Net Operating Assets	16	-	4	21	-	Upgrade
Operating Cash Flow	-15	26	-93	-5	-	Upgrade
Capital Expenditures	-5	-2	-2	-3	-	Upgrade
Sale (Purchase) of Intangibles	-4	-	-64	-4	-	Upgrade
Other Investing Activities	-9	-42	-3	-9	-	Upgrade
Investing Cash Flow	-18	-44	-69	-16	-	Upgrade
Short-Term Debt Issued	-	-	-	100	-	Upgrade
Long-Term Debt Issued	140	50	87	500	-	Upgrade
Total Debt Issued	140	50	87	600	-	Upgrade
Short-Term Debt Repaid	-	-	-100	-	-	Upgrade
Long-Term Debt Repaid	-74	-63	-53	-74	-	Upgrade
Total Debt Repaid	-74	-63	-153	-74	-	Upgrade
Net Debt Issued (Repaid)	66	-13	-66	526	-	Upgrade
Other Financing Activities	-1	-	-	-1	-	Upgrade
Financing Cash Flow	65	-13	-66	525	-	Upgrade
Miscellaneous Cash Flow Adjustments	-1	-	-	-1	-	Upgrade
Net Cash Flow	31	-31	-228	503	-	Upgrade
Free Cash Flow	-20	24	-95	-8	-	Upgrade
Free Cash Flow Margin	-1.96%	2.78%	-14.44%	-1.44%	-	Upgrade
Free Cash Flow Per Share	-12.73	15.28	-60.47	-5.09	-	Upgrade
Cash Interest Paid	2	2	1	1	-	Upgrade
Cash Income Tax Paid	3	2	-12	31	-	Upgrade
Levered Free Cash Flow	-26.5	14	-132.38	-12.63	-	Upgrade
Unlevered Free Cash Flow	-25.25	15.25	-131.75	-12	-	Upgrade
Change in Net Working Capital	21	7	22	4	-18	Upgrade

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