GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(FY)Feb 29, 2024 | (FY)Feb 28, 2023 | (FY)Feb 28, 2022 | (FY)Feb 28, 2021 | (FY)Feb 29, 2020 | (FY)Feb 28, 2019 | (FY)Feb 28, 2018 | (FY)Feb 28, 2017 | (FY)Feb 29, 2016 | (FY)Feb 28, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -42.20%654.19M | 1,408.30%1.13B | -110.12%-86.51M | -40.83%855.1M | 62.39%1.45B | -12.02%889.99M | 83.09%1.01B | 4.02%552.53M | -61.17%531.16M | 89.72%1.37B |
Net profit before non-cash adjustment | 115.89%436.49M | -45.36%202.18M | 24.55%370.03M | -11.51%297.1M | 86.16%335.73M | -29.49%180.34M | -18.52%255.76M | -0.51%313.88M | 78.31%315.49M | -51.29%176.93M |
Total adjustment of non-cash items | -16.26%575.82M | 209.59%687.61M | -63.03%222.1M | -18.65%600.75M | -10.24%738.44M | 13.67%822.73M | 3.49%723.81M | 10.56%699.4M | 5.17%632.62M | 5.59%601.52M |
-Depreciation and amortization | 0.72%440.46M | 12.49%437.31M | -1.60%388.76M | -10.93%395.09M | -19.05%443.57M | -9.18%547.96M | -4.77%603.34M | -0.63%633.59M | 8.88%637.59M | 10.44%585.57M |
-Reversal of impairment losses recognized in profit and loss | 892.52%74.28M | -64.77%7.48M | -76.59%21.24M | 43.45%90.74M | -19.30%63.25M | -53.05%78.39M | 83.85%166.96M | 1,118.64%90.81M | -19.56%7.45M | -79.27%9.26M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -323.84%-16.78M | -41.79%7.5M |
-Disposal profit | -88.25%24.51M | 1,604,707.69%208.63M | -99.99%13K | 689.56%89.79M | 165.78%11.37M | 1.37%-17.29M | -345.30%-17.53M | 743.68%7.15M | -98.16%847K | 165.62%46M |
-Other non-cash items | 6.98%36.57M | 118.19%34.19M | -847.48%-187.91M | -88.59%25.14M | 3.07%220.24M | 837.90%213.67M | 9.94%-28.96M | -1,016.27%-32.15M | 107.50%3.51M | -32.14%-46.81M |
Changes in working capital | -247.96%-358.12M | 135.66%242.03M | -1,487.39%-678.64M | -111.52%-42.75M | 428.14%371.05M | -452.76%-113.08M | 106.96%32.06M | -10.51%-460.76M | -170.75%-416.95M | 378.05%589.33M |
-Change in receivables | 86.67%-10.13M | -21.46%-76M | -156.00%-62.57M | 163.72%111.73M | -421.93%-175.34M | 86.83%-33.6M | -130.01%-255.16M | -42.59%-110.93M | -3,882.11%-77.8M | 105.67%2.06M |
-Change in inventory | -369.93%-93.06M | 138.26%34.48M | -201.24%-90.12M | -42.66%89.01M | 329.57%155.24M | -105.67%-67.62M | -132.05%-32.88M | 457.90%102.59M | 116.87%18.39M | 37.94%-108.98M |
-Change in prepaid assets | -194.82%-128.06M | 114.38%135.06M | 309.24%63M | -375.99%-30.11M | -71.41%10.91M | -89.60%38.16M | --367.12M | ---- | ---- | ---- |
-Change in payables | -192.71%-131.54M | 125.95%141.88M | -144.20%-546.67M | -144.21%-223.86M | 990.91%506.37M | -29.31%-56.84M | 88.82%-43.96M | -18.30%-393.18M | -158.81%-332.37M | 2,736.62%565.17M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -120.34%-28.8M | 1,051.24%141.57M |
-Provision for loans, leases and other losses | -29.31%4.67M | 115.63%6.61M | -503.31%-42.29M | 108.31%10.49M | -1,950.94%-126.12M | 321.74%6.81M | 97.52%-3.07M | ---124.03M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,686.82%64.79M | 134.59%3.63M | -104.65%-10.48M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 6.06%-21.25M | 10.10%-22.62M | 1.24%-25.16M | 18.99%-25.48M | 20.76%-31.45M | 27.26%-39.69M | 22.47%-54.56M | 20.84%-70.38M | 15.00%-88.9M | 20.23%-104.59M |
Interest received (cash flow from operating activities) | -2.61%9.83M | -1.97%10.1M | -4.97%10.3M | -1.79%10.84M | -10.45%11.04M | 1.03%12.32M | -8.46%12.2M | -7.91%13.32M | 3.88%14.47M | 9.00%13.93M |
Tax refund paid | 0.57%-78.72M | 13.68%-79.17M | 27.92%-91.72M | -62.61%-127.25M | 39.91%-78.25M | -11.47%-130.21M | -7.61%-116.82M | -643.01%-108.55M | 112.43%19.99M | -17.48%-160.82M |
Other operating cash inflow (outflow) | -65.30%17.46M | 11.15%50.32M | 60.07%45.28M | -7.53%28.29M | -39.98%30.59M | -16.08%50.96M | -52.26%60.72M | 79.29%127.2M | -59.03%70.95M | 146.67%173.19M |
Operating cash flow | -46.67%581.52M | 837.69%1.09B | -119.94%-147.82M | -46.16%741.5M | 75.80%1.38B | -14.21%783.37M | 77.62%913.17M | -6.12%514.12M | -57.53%547.66M | 140.61%1.29B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -145.28%-203.22M | 154.30%448.83M | -2,663.02%-826.53M | 78.67%-29.91M | -75.11%-140.24M | 82.85%-80.09M | -58.13%-467.09M | 33.85%-295.39M | 47.42%-446.52M | -860.30%-849.18M |
Net intangibles purchase and sale | -298.04%-9.76M | 85.02%-2.45M | 58.26%-16.37M | -192.53%-39.22M | 74.74%-13.41M | -8.90%-53.07M | -382.89%-48.73M | 9.22%-10.09M | -18.71%-11.12M | 0.47%-9.37M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --25M |
Net investment product transactions | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- |
Net changes in other investments | 201.66%213.7M | 41.66%70.84M | -49.38%50.01M | 71.13%98.78M | -39.28%57.72M | -52.46%95.06M | 104.64%199.96M | 151.64%97.71M | 119.67%38.83M | 29.42%-197.42M |
Investing cash flow | -99.86%720K | 165.23%517.22M | -2,774.82%-792.9M | 130.90%29.64M | -151.76%-95.93M | 87.94%-38.1M | -52.03%-315.87M | 50.39%-207.76M | 59.38%-418.8M | -481.06%-1.03B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 66.93%-450.62M | -253.52%-1.36B | 301.86%887.71M | 48.47%-439.77M | -142.06%-853.38M | -74.89%-352.55M | -167.25%-201.59M | -144.58%-75.43M | -44.42%169.18M | 6,964.41%304.37M |
Net common stock issuance | --0 | ---115K | --0 | ---266K | ---- | -104.00%-51K | 95.30%-25K | 10.59%-532K | ---595K | ---- |
Increase or decrease of lease financing | -13.70%-145.83M | -7.62%-128.27M | 11.97%-119.19M | 27.82%-135.39M | 28.37%-187.57M | 7.32%-261.85M | 5.53%-282.53M | 0.53%-299.08M | -0.70%-300.66M | -13.69%-298.58M |
Cash dividends paid | 0.06%-63.17M | -0.13%-63.21M | 0.16%-63.13M | 0.05%-63.23M | 0.00%-63.26M | 0.51%-63.27M | 2.89%-63.59M | -4.97%-65.48M | 0.48%-62.38M | 1.28%-62.68M |
Net other fund-raising expenses | 0.00%-1K | 50.00%-1K | -100.00%-2K | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- | ---- | ---- |
Financing cash flow | 57.56%-659.62M | -320.36%-1.55B | 210.45%705.4M | 42.16%-638.65M | -62.93%-1.1B | -23.73%-677.71M | -24.34%-547.74M | -126.54%-440.52M | -241.81%-194.45M | 82.81%-56.89M |
Net cash flow | ||||||||||
Beginning cash position | 9.00%645.21M | -28.45%591.93M | 19.07%827.25M | 34.18%694.76M | 15.01%517.77M | 12.37%450.21M | -25.09%400.64M | -10.93%534.8M | 50.57%600.39M | 7.41%398.76M |
Current changes in cash | -245.25%-77.38M | 122.64%53.28M | -277.61%-235.32M | -25.15%132.49M | 162.00%177M | 36.29%67.56M | 136.95%49.57M | -104.53%-134.16M | -132.53%-65.59M | 633.12%201.64M |
Cash adjustments other than cash changes | --1K | ---- | ---- | ---- | ---1K | ---- | -100.00%-2K | 50.00%-1K | -100.00%-2K | 0.00%-1K |
End cash Position | -11.99%567.83M | 9.00%645.21M | -28.45%591.93M | 19.07%827.25M | 34.18%694.76M | 15.01%517.77M | 12.37%450.21M | -25.09%400.64M | -10.93%534.8M | 50.57%600.39M |
Free cash flow | -55.96%368.54M | 184.47%836.83M | -309.96%-990.72M | -61.43%471.87M | 88.17%1.22B | 63.64%650.21M | 134.48%397.34M | 88.23%169.46M | -79.11%90.03M | 129.95%430.94M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |