(FY)May 31, 2024 | (FY)May 31, 2023 | (FY)May 31, 2022 | |
---|---|---|---|
Operating cash flow (Indirect Method) | |||
Cash from operating activities | -14.14%390.55M | -10.76%454.87M | 509.71M |
Net profit before non-cash adjustment | 47.39%383.97M | -13.88%260.52M | --302.51M |
Total adjustment of non-cash items | -188.79%-30.23M | -108.82%-10.47M | --118.75M |
-Depreciation and amortization | 81.44%1.81M | -40.87%997K | --1.69M |
-Disposal profit | --0 | --0 | --117.06M |
-Net exchange gains and losses | -165.03%-23.09M | ---8.71M | --0 |
-Other non-cash items | -225.09%-8.95M | ---2.75M | ---- |
Changes in working capital | -82.03%36.81M | 131.58%204.82M | --88.45M |
-Change in receivables | 187.22%5.83M | -117.28%-6.68M | --38.68M |
-Change in inventory | 152.15%824K | -1.15%-1.58M | ---1.56M |
-Change in prepaid assets | 141.65%1.43M | -176.61%-3.43M | --4.48M |
-Change in payables | -83.84%10.94M | 95.37%67.68M | --34.64M |
-Provision for loans, leases and other losses | 523.20%13.49M | 853.30%2.16M | --227K |
-Changes in other current assets | -95.64%6.3M | 1,142.57%144.54M | --11.63M |
-Changes in other current liabilities | -193.36%-2M | 516.71%2.14M | --347K |
Dividends paid (cash flow from operating activities) | |||
Dividends received (cash flow from operating activities) | |||
Interest paid (cash flow from operating activities) | |||
Interest received (cash flow from operating activities) | 1,143.35%5.05M | 406K | 0 |
Tax refund paid | 21.15%-75.29M | 48.62%-95.47M | -185.83M |
Other operating cash inflow (outflow) | 1K | 0 | 0 |
Operating cash flow | -10.98%320.31M | 11.09%359.8M | --323.88M |
Investing cash flow | |||
Net PPE purchase and sale | -80.12%-3.94M | -239.99%-2.19M | --1.56M |
Net investment product transactions | 755.37%113.42M | 8.73%-17.31M | ---18.96M |
Net changes in other investments | ---2K | ---- | ---- |
Investing cash flow | 661.59%109.48M | -12.04%-19.49M | ---17.4M |
Financing cash flow | |||
Net other fund-raising expenses | -91.90%260K | --3.21M | ---- |
Financing cash flow | -91.90%260K | --3.21M | --0 |
Net cash flow | |||
Beginning cash position | 92.55%701.04M | 532.09%364.08M | --57.6M |
Current changes in cash | 25.19%430.05M | 12.08%343.52M | --306.48M |
Effect of exchange rate changes | 208.86%7.14M | ---6.55M | --0 |
Cash adjustments other than cash changes | --1K | ---- | ---1K |
End cash Position | 62.36%1.14B | 92.55%701.04M | --364.08M |
Free cash flow | -11.53%316.37M | 10.99%357.61M | --322.19M |
Currency Unit | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data