GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(FY)Jul 31, 2024 | (FY)Jul 31, 2023 | (FY)Jul 31, 2022 | (FY)Jul 31, 2021 | (FY)Jul 31, 2020 | (FY)Jul 31, 2019 | (FY)Jul 31, 2018 | (FY)Jul 31, 2017 | (FY)Jul 31, 2016 | (FY)Jul 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -16.69%5.96B | 328.75%7.15B | -151.09%-3.13B | 1,442.32%6.12B | -434.04%-456M | -67.58%136.51M | 112.69%421.04M | 264.80%197.96M | 20.59%-120.12M | 33.41%-151.26M |
Net profit before non-cash adjustment | 42.12%5.03B | 148.91%3.54B | -75.32%1.42B | 579.83%5.77B | 26.84%848M | 113.16%668.58M | 153.21%313.65M | 331.52%123.87M | 115.56%28.71M | -1,678.52%-184.5M |
Total adjustment of non-cash items | 25.98%800M | 924.68%635M | -112.77%-77M | 323.33%603M | -188.77%-270M | 166.36%304.17M | 28.92%114.2M | 538.82%88.58M | 108.29%13.87M | -1,077.99%-167.17M |
-Depreciation and amortization | 66.12%907M | 5.00%546M | 187.29%520M | 19.87%181M | 64.97%151M | 2.68%91.53M | 17.04%89.14M | 75.62%76.16M | 43.12%43.37M | 21.84%30.3M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---61M | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 104.12%230K | 35.07%-5.58M |
-Share of associates | -57.32%35M | 1,740.00%82M | 68.75%-5M | -1,500.00%-16M | 93.96%-1M | 9.37%-16.56M | -154.71%-18.27M | -48.20%-7.17M | -194.26%-4.84M | --5.14M |
-Disposal profit | 248.44%223M | 184.21%64M | ---76M | --0 | --0 | -63.66%-32.3M | -891.31%-19.74M | ---1.99M | --0 | ---220.7M |
-Net exchange gains and losses | 0.00%-5M | -122.73%-5M | 57.14%22M | 1,300.00%14M | -20.06%1M | -37.98%1.25M | 168.44%2.02M | -127.79%-2.95M | --10.6M | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.52M | ---- |
-Other non-cash items | -592.31%-360M | 90.33%-52M | -226.89%-538M | 217.78%424M | -238.33%-360M | 326.34%260.25M | 148.88%61.04M | 172.19%24.53M | -243.51%-33.97M | 177.71%23.67M |
Changes in working capital | -95.93%121M | 166.55%2.97B | -1,709.31%-4.47B | 76.14%-247M | -23.77%-1.04B | -12,174.17%-836.24M | 52.97%-6.81M | 91.10%-14.49M | -181.18%-162.69M | 189.21%200.4M |
-Change in receivables | -91.78%287M | 328.68%3.49B | 43.11%-1.53B | -180.17%-2.68B | -139.05%-958M | -69.23%-400.75M | -392.73%-236.81M | 515.46%80.9M | -122.96%-19.47M | 206.84%84.82M |
-Change in inventory | -5,508.33%-649M | 100.53%12M | -109.80%-2.25B | -75.00%-1.07B | -43.56%-612M | -1,132.31%-426.32M | 85.42%-34.6M | -529.60%-237.26M | 17.66%-37.68M | 37.47%-45.77M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | 213.35%9.32M | 85.77%-8.22M | ---57.76M | ---- |
-Change in payables | 200.48%420M | 38.17%-418M | -119.25%-676M | 551.39%3.51B | 734.46%539M | -66.34%64.59M | 15.10%191.92M | 306.94%166.74M | -2,394.22%-80.57M | -93.61%3.51M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | 173.87%4.71M | -119.43%-6.37M | --32.8M | ---- |
-Provision for loans, leases and other losses | 156.25%63M | -489.47%-112M | -533.33%-19M | 25.00%-3M | 94.58%-4M | -225.76%-73.77M | 670.76%58.66M | ---10.28M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 224.20%157.84M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -29.17%-62M | -65.52%-48M | -163.64%-29M | -37.50%-11M | -8.74%-8M | -45.86%-7.36M | 9.99%-5.04M | -42.52%-5.6M | -4,877.22%-3.93M | 88.62%-79K |
Interest received (cash flow from operating activities) | 7.14%30M | -28.21%28M | 550.00%39M | 50.00%6M | -32.75%4M | -19.90%5.95M | -19.34%7.43M | -27.07%9.21M | -1.47%12.62M | -4.02%12.81M |
Tax refund paid | 35.86%-685M | 64.73%-1.07B | -1,251.79%-3.03B | -88.24%-224M | -29.72%-119M | -190.33%-91.74M | -298.60%-31.6M | -179.81%-7.93M | -144.14%-2.83M | 260.49%6.42M |
Other operating cash inflow (outflow) | 306.67%244M | -25.00%60M | 73.91%80M | 43.75%46M | -32.33%32M | 99.34%47.29M | -41.01%23.72M | -49.07%40.22M | 171.79%78.97M | -110M |
Operating cash flow | -10.43%5.49B | 200.99%6.13B | -202.14%-6.07B | 1,185.56%5.94B | -703.39%-547M | -78.18%90.66M | 77.69%415.54M | 762.51%233.85M | 85.42%-35.3M | -10.81%-242.11M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -145.95%-942M | -137.89%-383M | -4.55%-161M | 82.87%-154M | -244.90%-899M | -516.01%-260.66M | -83.43%-42.31M | 41.71%-23.07M | -3.47%-39.58M | -253.89%-38.25M |
Net intangibles purchase and sale | -63.16%-31M | -280.00%-19M | 73.68%-5M | -46.15%-19M | 34.88%-13M | -142.84%-19.96M | 64.03%-8.22M | 27.52%-22.86M | -3,053.70%-31.54M | 40.90%-1M |
Net business purchase and sale | ---- | ---- | ---1.6B | ---- | ---- | ---- | ---- | ---361.62M | ---- | ---- |
Net investment product transactions | 31.09%-410M | 17.48%-595M | -260.50%-721M | ---200M | ---- | 87.79%-10.19M | -376.40%-83.46M | -2.43%30.2M | -88.04%30.95M | 380.11%258.67M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | -27.10%22M | -9.00%30.18M | 4.97%33.16M | --31.59M | ---- | -55.06%21.26M |
Net changes in other investments | 56.25%-7M | 69.81%-16M | 23.19%-53M | -330.00%-69M | 174.21%30M | 43.24%-40.43M | -94.06%-71.23M | -449.16%-36.71M | 87.19%-6.68M | 52.27%-52.17M |
Investing cash flow | -37.22%-1.39B | 60.10%-1.01B | -474.43%-2.54B | 48.60%-442M | -185.66%-860M | -74.97%-301.06M | 55.01%-172.06M | -716.35%-382.46M | -124.85%-46.85M | 203.67%188.51M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -198.92%-3.21B | -63.42%3.24B | 570.98%8.86B | 179.66%1.32B | -72.15%472M | 1,025.32%1.69B | -120.22%-183.13M | 33.39%905.53M | --678.88M | ---- |
Net common stock issuance | -235.23%-999M | -1.36%-298M | -3,775.00%-294M | 300.00%8M | 26.18%2M | --1.59M | ---- | ---- | -88.59%2.5M | -97.57%21.9M |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-797K |
Cash dividends paid | -8.30%-626M | 33.64%-578M | -200.34%-871M | -187.13%-290M | ---101M | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 47.83%-12M | -76.92%-23M | -62.50%-13M | -500.00%-8M | 101.96%2M | -14,363.97%-102.13M | 145.46%716K | -140.83%-1.58M | -54.83%3.86M | --8.54M |
Financing cash flow | -306.83%-4.84B | -69.51%2.34B | 645.53%7.68B | 174.67%1.03B | -76.47%375M | 973.83%1.59B | -120.18%-182.42M | 31.92%903.96M | 2,211.54%685.23M | -95.76%29.64M |
Net cash flow | ||||||||||
Beginning cash position | 84.35%16.31B | -9.69%8.85B | 198.42%9.79B | -23.96%3.28B | 47.09%4.32B | 2.56%2.93B | 36.16%2.86B | 39.29%2.1B | -0.35%1.51B | 25.95%1.51B |
Current changes in cash | -110.01%-746M | 905.73%7.45B | -114.17%-925M | 732.36%6.53B | -174.59%-1.03B | 2,165.78%1.38B | -91.92%61.07M | 25.25%755.35M | 2,617.36%603.09M | -108.01%-23.96M |
Effect of exchange rate changes | 0.00%5M | 122.73%5M | -57.14%-22M | -1,300.00%-14M | 20.06%-1M | 37.98%-1.25M | -144.87%-2.02M | 143.40%4.5M | -155.50%-10.36M | 59.03%18.66M |
Cash adjustments other than cash changes | -66.67%1M | 250.00%3M | ---2M | ---- | -100,100.00%-1M | -99.99%1K | 1,419,700.00%14.2M | --1K | ---- | ---- |
End cash Position | -4.54%15.57B | 84.35%16.31B | -9.69%8.85B | 198.42%9.79B | -23.97%3.28B | 47.11%4.32B | 2.56%2.93B | 36.16%2.86B | 39.29%2.1B | -0.35%1.51B |
Free cash flow | -21.10%4.51B | 187.50%5.72B | -213.39%-6.54B | 495.13%5.77B | -668.03%-1.46B | -152.04%-189.97M | 94.23%365.01M | 276.60%187.93M | 62.23%-106.41M | -21.96%-281.73M |
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 |