Business Coach Inc. (TYO:9562)

Business Coach Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024
Period Ending	Sep 30, 2025	Sep 30, 2024
Net Income	210	79
Depreciation & Amortization	75	84
Loss (Gain) From Sale of Investments	-32	-
Other Operating Activities	-42	-34
Change in Accounts Receivable	-115	-99
Change in Inventory	1	-
Change in Accounts Payable	25	80
Change in Other Net Operating Assets	-31	26
Operating Cash Flow	91	136
Operating Cash Flow Growth	-33.09%	-
Capital Expenditures	-1	-
Cash Acquisitions	-	-89
Divestitures	128	-
Sale (Purchase) of Intangibles	-33	-9
Investment in Securities	-30	-
Other Investing Activities	-44	-34
Investing Cash Flow	20	-132
Short-Term Debt Repaid	-	-3
Long-Term Debt Repaid	-29	-65
Total Debt Repaid	-29	-68
Net Debt Issued (Repaid)	-29	-68
Issuance of Common Stock	15	-
Common Dividends Paid	-55	-54
Other Financing Activities	-	-1
Financing Cash Flow	-69	-123
Net Cash Flow	42	-119
Free Cash Flow	90	136
Free Cash Flow Growth	-33.82%	-
Free Cash Flow Margin	4.49%	8.49%
Free Cash Flow Per Share	80.20	121.28
Cash Income Tax Paid	44	33
Levered Free Cash Flow	113.88	-
Unlevered Free Cash Flow	113.88	-
Change in Working Capital	-120	7

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.