Hamee
3134
Wintest
6721
Forside
2330
Ridge-i
5572
Fit Easy
212A
(FY)Aug 31, 2024 | (FY)Aug 31, 2023 | (FY)Aug 31, 2022 | (FY)Aug 31, 2021 | (FY)Aug 31, 2020 | (FY)Aug 31, 2019 | (FY)Aug 31, 2018 | (FY)Aug 31, 2017 | (FY)Aug 31, 2016 | (FY)Aug 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -24.39%-725.38M | -20.80%-583.14M | -8.41%-482.73M | -837.11%-445.27M | 73.89%-47.52M | -140.80%-181.98M | -14.02%445.99M | -11.70%518.72M | 1,000.26%587.46M | -4.28%-65.25M |
Net profit before non-cash adjustment | -0.52%-1.18B | -132.18%-1.17B | 31.22%-505.39M | -100.77%-734.84M | -516.66%-366M | -72.08%87.84M | 148.67%314.57M | 467.96%126.5M | 92.36%-34.38M | 25.27%-449.74M |
Total adjustment of non-cash items | -63.00%182.8M | 214.50%494.09M | 13.81%157.1M | 6.37%138.04M | 252.18%129.77M | -50.78%36.85M | -26.69%74.86M | -0.06%102.11M | -21.92%102.17M | -45.02%130.85M |
-Depreciation and amortization | -98.07%1.28M | -3.11%66.14M | 18.93%68.27M | -4.26%57.4M | 9.76%59.95M | 22.38%54.62M | -13.59%44.63M | -39.46%51.65M | -34.33%85.33M | -1.40%129.93M |
-Reversal of impairment losses recognized in profit and loss | -88.46%41.46M | 3,515.01%359.26M | -37.41%9.94M | -80.54%15.88M | 1,891.73%81.6M | -66.68%4.1M | -77.76%12.3M | -61.09%55.29M | -56.76%142.11M | 204.05%328.64M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | 218.40%10M | -131.52%-8.45M | 99.03%-3.65M | -2,829.20%-375.03M |
-Share of associates | ---- | --7.85M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 3,776.09%47.99M | -97.70%1.24M | --53.74M | --0 | --0 | --0 | --0 | 98.53%-1.81M | -415.19%-122.91M | 58.68%-23.86M |
-Net exchange gains and losses | ---- | -157.78%-116K | -246.15%-45K | 23.53%-13K | -114.66%-17K | -47.27%116K | 141.20%220K | -143.91%-534K | 314.46%1.22M | 59.15%-567K |
-Remuneration paid in stock | ---- | -55.36%1.67M | -41.02%3.73M | 7,612.20%6.32M | --82K | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 58.60%92.07M | 170.31%58.05M | -63.26%21.48M | 593.30%58.46M | 46.10%-11.85M | -385.13%-21.99M | 29.53%7.71M | 7,435.44%5.95M | -99.89%79K | 2.40%71.73M |
Changes in working capital | 182.05%271.28M | 171.54%96.18M | -188.72%-134.44M | -19.71%151.53M | 161.54%188.72M | -642.17%-306.67M | -80.50%56.56M | -44.17%290.11M | 104.89%519.66M | -15.80%253.63M |
-Change in receivables | 449.10%113.13M | -250.32%-32.41M | -78.34%21.56M | -44.85%99.52M | 305.26%180.45M | -174.93%-87.91M | -197.08%-31.98M | -52.25%32.94M | -40.17%68.98M | 13.67%115.29M |
-Change in inventory | 689.15%377.2M | 17,802.96%47.8M | -100.26%-270K | 33.95%104.78M | 134.71%78.22M | -2,660.40%-225.34M | -96.64%8.8M | -30.98%262.09M | 108.35%379.75M | 28.71%182.27M |
-Change in prepaid assets | ---- | 213.17%16.21M | -177.40%-14.32M | 65.55%-5.16M | 0.31%-14.99M | -144.07%-15.03M | 188.80%34.11M | -32.75%11.81M | -68.49%17.56M | 440.47%55.73M |
-Change in payables | -344.16%-165.35M | 154.18%67.72M | -886.71%-125.01M | 138.70%15.89M | -198.41%-41.06M | 32.65%41.72M | 287.99%31.45M | -131.35%-16.73M | 153.55%53.37M | -308.15%-99.66M |
-Change in accrued expense | ---- | 103.01%377K | -164.33%-12.55M | 71.51%-4.75M | -350.06%-16.66M | 21.17%6.66M | --5.5M | ---- | ---- | ---- |
-Provision for loans, leases and other losses | -1,425.63%-53.7M | 8.57%-3.52M | 93.45%-3.85M | -2,231.64%-58.75M | 110.30%2.76M | -408.51%-26.77M | --8.68M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -30.37%-13.19M | -60.22%-10.12M | -84.81%-6.31M | -39.26%-3.42M | -28.63%-2.45M | 37.64%-1.91M | 55.10%-3.06M | 41.72%-6.81M | 26.64%-11.69M | -22.42%-15.93M |
Interest received (cash flow from operating activities) | -30.00%56K | 9.59%80K | -2.67%73K | -3.85%75K | -20.41%78K | -65.49%98K | 51.06%284K | 22.88%188K | -28.50%153K | -9.32%214K |
Tax refund paid | -50.15%-9.3M | 60.61%-6.2M | -42.13%-15.73M | -358.25%-11.07M | 108.87%4.29M | -25.13%-48.32M | -243.67%-38.62M | 20.17%-11.24M | -92.32%-14.08M | 95.73%-7.32M |
Other operating cash inflow (outflow) | 0 | 102.43%1.83M | -220.79%-75.56M | 7,576.07%62.56M | -91.66%815K | 200.84%9.77M | 47.56%-9.69M | -1,581.62%-18.48M | 97.11%-1.1M | -139.92%-38.09M |
Operating cash flow | -25.15%-747.82M | -2.98%-597.53M | -46.12%-580.26M | -786.61%-397.11M | 79.85%-44.79M | -156.30%-222.33M | -18.13%394.91M | -13.98%482.38M | 543.70%560.75M | 51.86%-126.38M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 39.55%-42.74M | -155.55%-70.71M | 76.37%-27.67M | -35.72%-117.11M | -18.95%-86.29M | -39.76%-72.54M | 13.98%-51.91M | -112.75%-60.35M | 372.24%473.16M | -270.21%-173.8M |
Net intangibles purchase and sale | ---- | 80.98%-5.46M | -38.04%-28.68M | 22.57%-20.78M | 52.09%-26.83M | -109.59%-55.99M | -189.57%-26.72M | -4.35%-9.23M | -46.01%-8.84M | 43.32%-6.06M |
Net business purchase and sale | --14.74M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 285,300.00%2.85M | -100.01%-1K | 126.66%8M | -3,000,000.00%-30M | 0.00%-1K | 100.00%-1K | ---30M | --0 | --38.84M | --0 |
Net changes in other investments | -116.87%-3.52M | 335.92%20.84M | 107.66%4.78M | -876.37%-62.39M | 91.08%-6.39M | -125.87%-71.66M | 327.90%277.04M | 144.35%64.74M | -162.89%-145.99M | 625.60%232.14M |
Investing cash flow | 48.18%-28.67M | -26.99%-55.33M | 81.08%-43.57M | -92.68%-230.28M | 40.30%-119.51M | -218.87%-200.2M | 3,589.02%168.42M | -101.35%-4.83M | 583.13%357.17M | 151.36%52.28M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 920.29%600M | -93.01%58.81M | 86.93%841.19M | 200.00%450M | -22.36%150M | 228.83%193.2M | 75.97%-149.97M | -38.06%-623.97M | -3,334.81%-451.97M | -89.64%13.97M |
Net common stock issuance | ---- | 220.19%153.69M | 221.35%48M | 9.05%14.94M | 106.64%13.7M | -262.77%-206.33M | 133.51%126.76M | 218.04%54.29M | -86,673.58%-45.99M | -100.02%-53K |
Increase or decrease of lease financing | 37.69%-7.22M | 5.14%-11.59M | -4.01%-12.22M | -9.92%-11.75M | -36.43%-10.69M | -4.27%-7.83M | 66.81%-7.51M | 37.05%-22.64M | 17.36%-35.97M | -21.39%-43.52M |
Cash dividends paid | ---- | 71.74%-13K | 99.65%-46K | 47.79%-13.18M | 6.24%-25.24M | -27.96%-26.92M | ---21.04M | ---- | ---- | ---- |
Net other fund-raising expenses | -130.11%-69.7M | -37,292.59%-30.29M | 98.29%-81K | -102.27%-4.73M | -233,800.00%-2.34M | ---1K | ---- | 0.00%-1K | 0.00%-1K | 99.99%-1K |
Financing cash flow | 206.60%523.08M | -80.54%170.61M | 101.44%876.85M | 247.04%435.28M | 361.90%125.43M | 7.47%-47.89M | 91.26%-51.76M | -10.94%-592.32M | -1,703.50%-533.93M | -106.82%-29.61M |
Net cash flow | ||||||||||
Beginning cash position | -53.81%424.82M | 37.96%919.68M | -22.37%666.62M | -4.33%858.72M | -34.39%897.58M | 59.68%1.37B | -11.76%856.77M | 65.07%971.01M | -14.92%588.24M | 11.52%691.37M |
Current changes in cash | 47.45%-253.4M | -290.60%-482.25M | 231.70%253.02M | -394.17%-192.11M | 91.74%-38.88M | -191.96%-470.42M | 545.73%511.56M | -129.89%-114.77M | 470.29%383.99M | -248.05%-103.7M |
Effect of exchange rate changes | -650.86%-639K | 157.78%116K | 246.15%45K | -23.53%13K | 114.66%17K | 47.27%-116K | -141.20%-220K | 143.91%534K | -314.46%-1.22M | -59.15%567K |
Cash adjustments other than cash changes | ---2K | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- |
End cash Position | -60.97%170.77M | -52.42%437.55M | 37.96%919.68M | -22.37%666.62M | -4.33%858.72M | -34.39%897.58M | 59.68%1.37B | -11.76%856.77M | 65.07%971.01M | -14.92%588.24M |
Free cash flow | -17.35%-790.56M | -5.83%-673.7M | -18.99%-636.61M | -238.80%-535M | 54.99%-157.91M | -210.93%-350.87M | -30.97%316.29M | -15.44%458.17M | 325.10%541.85M | 46.77%-240.72M |
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 |