Kyogoku unyu shoji
9073
BlueMeme
4069
Estore
4304
Visumo
303A
D. Western Therapeutics Institute
4576
(FY)May 31, 2024 | (FY)May 31, 2023 | (FY)May 31, 2022 | (FY)May 31, 2021 | (FY)May 31, 2020 | (FY)May 31, 2019 | (FY)May 31, 2018 | (FY)May 31, 2017 | (FY)May 31, 2016 | (FY)May 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -174.31%-197M | 50.65%265.09M | -88.84%175.97M | 328.45%1.58B | -171.09%-690.47M | 2,745.47%971.3M | -66.71%34.14M | -69.49%102.54M | 253.03%336.05M | -67.83%95.19M |
Net profit before non-cash adjustment | -43.29%310.58M | -3.45%547.69M | -0.97%567.27M | 40.65%572.8M | -30.87%407.25M | 1.30%589.1M | 8.19%581.54M | 2.44%537.51M | 41.33%524.7M | 14.46%371.26M |
Total adjustment of non-cash items | -74.12%26.08M | 551.52%100.76M | -87.77%15.47M | 1,142.19%126.47M | -88.99%10.18M | 935.69%92.51M | -122.89%-11.07M | 4.16%48.36M | -22.24%46.42M | -43.43%59.7M |
-Depreciation and amortization | -0.58%37.7M | 2.90%37.92M | -30.79%36.85M | 30.04%53.25M | 53.95%40.95M | 15.81%26.6M | -2.28%22.97M | 4.09%23.5M | -24.13%22.58M | 23.43%29.76M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 177.34%891K | 17.95%-1.15M |
-Disposal profit | ---1.19M | --0 | ---- | ---- | ---- | ---- | ---- | -50.00%-537K | 98.79%-358K | ---29.55M |
-Other non-cash items | -116.62%-10.44M | 393.79%62.84M | -129.21%-21.39M | 337.99%73.22M | -146.67%-30.77M | 293.65%65.91M | -234.05%-34.04M | 8.92%25.39M | -61.56%23.31M | -26.79%60.65M |
Changes in working capital | -39.20%-533.66M | 5.75%-383.36M | -146.32%-406.77M | 179.26%878.11M | -482.44%-1.11B | 154.01%289.69M | -10.97%-536.33M | -105.61%-483.33M | 29.99%-235.07M | -150.66%-335.77M |
-Change in receivables | -98.94%108K | 218.05%10.22M | -66.24%-8.66M | -107.66%-5.21M | 38.80%-2.51M | -403.56%-4.1M | -43.54%1.35M | -60.92%2.39M | 484.54%6.12M | 84.68%-1.59M |
-Change in inventory | -43.10%-529.52M | 21.31%-370.04M | -152.60%-470.28M | 176.85%894.02M | -423.73%-1.16B | 160.99%359.34M | -22.96%-589.18M | -64.19%-479.15M | 6.87%-291.82M | -113.46%-313.33M |
-Change in payables | 68.93%-10.07M | -151.64%-32.43M | 281.62%62.79M | -158.20%-34.57M | 189.54%59.4M | -230.65%-66.34M | 723.08%50.78M | -116.09%-8.15M | 342.85%50.63M | -189.80%-20.85M |
-Provision for loans, leases and other losses | -34.37%5.83M | -5.33%8.89M | -60.70%9.39M | 1,685.52%23.88M | -292.34%-1.51M | 9.05%783K | -54.50%718K | --1.58M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -77.38%-7.15M | -19.81%-4.03M | 13.46%-3.36M | 29.77%-3.89M | -75.12%-5.53M | 27.25%-3.16M | 24.39%-4.34M | 21.63%-5.74M | 39.80%-7.33M | 22.92%-12.17M |
Interest received (cash flow from operating activities) | -13.73%603K | 8.54%699K | 21.05%644K | -19.64%532K | 18.21%662K | 3.70%560K | 0.56%540K | -7.09%537K | 224.72%578K | -57.62%178K |
Tax refund paid | -13.89%-188.97M | 29.99%-165.92M | -129.58%-237.01M | 42.24%-103.23M | 15.06%-178.74M | -27.15%-210.43M | 3.28%-165.5M | -23.86%-171.1M | 7.49%-138.14M | -24.79%-149.32M |
Other operating cash inflow (outflow) | 99.78%3.7M | -55.83%1.85M | 122.53%4.19M | -37.20%1.88M | -28.42%3M | 112.21%4.19M | 221.86%1.97M | -83.19%613K | 1.87%3.65M | 3.14%3.58M |
Operating cash flow | -498.01%-388.81M | 264.00%97.69M | -104.04%-59.57M | 269.06%1.47B | -214.25%-871.08M | 672.47%762.46M | -82.07%-133.19M | -137.55%-73.15M | 411.47%194.81M | -138.05%-62.55M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -751.94%-94.23M | 82.37%-11.06M | 66.21%-62.73M | -84.07%-185.65M | -252.68%-100.86M | 53.54%-28.6M | -62.44%-61.56M | 6.29%-37.9M | -117.71%-40.44M | 5,052.75%228.32M |
Net intangibles purchase and sale | ---7M | --0 | ---9.76M | --0 | ---- | -1,154.76%-50.12M | 58.30%-3.99M | -301.76%-9.58M | ---2.38M | ---- |
Net investment product transactions | --0 | --0 | -350.31%-10M | 100.25%4M | 1,325.00%2M | 101.39%140K | -33,396.67%-10.05M | 0.00%-30K | 99.76%-30K | ---12.52M |
Net changes in other investments | 45.07%-234K | -102.74%-426K | 249.99%15.53M | -548.68%-10.35M | 53.47%-1.6M | -66.26%-3.43M | 82.29%-2.06M | 42.52%-11.65M | -486.12%-20.26M | -4,275.95%-3.46M |
Investing cash flow | -783.33%-101.46M | 82.85%-11.49M | 65.13%-66.96M | -91.13%-192.01M | -22.51%-100.46M | -5.59%-82M | -31.30%-77.67M | 6.28%-59.15M | -129.72%-63.12M | 2,580.12%212.35M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 9,166.79%610.47M | 87.66%-6.73M | 92.89%-54.54M | -195.25%-766.69M | 1,252.47%804.95M | -124.68%-69.85M | 167.23%282.97M | 185.45%105.89M | 65.00%-123.92M | -205.78%-354.03M |
Net common stock issuance | ---- | ---- | 51.72%-42K | 99.80%-87K | ---43.1M | ---- | -35.29%-92K | 16.05%-68K | 98.44%-81K | -101.37%-5.18M |
Increase or decrease of lease financing | ---- | ---- | 83.39%-147K | 45.24%-885K | 3.98%-1.62M | 24.90%-1.68M | 40.49%-2.24M | 3.31%-3.77M | -23.14%-3.9M | -2.13%-3.16M |
Cash dividends paid | -9.55%-100.3M | -9.66%-91.56M | -4.61%-83.5M | 1.88%-79.82M | -30.42%-81.35M | -2.18%-62.38M | -0.17%-61.05M | -12.35%-60.94M | -101.90%-54.24M | -725.88%-26.87M |
Net other fund-raising expenses | ---1K | ---- | 0.00%-1K | 50.00%-1K | -100.00%-2K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 50.00%-1K | -100.00%-2K |
Financing cash flow | 619.00%510.16M | 28.89%-98.3M | 83.69%-138.23M | -224.83%-847.48M | 606.99%678.89M | -160.98%-133.91M | 434.09%219.6M | 122.57%41.12M | 53.21%-182.14M | -252.42%-389.24M |
Net cash flow | ||||||||||
Beginning cash position | -1.59%747.61M | -25.84%759.7M | 73.26%1.02B | -33.11%591.27M | 162.00%883.93M | 2.66%337.37M | -21.72%328.63M | -10.73%419.82M | -33.74%470.27M | 137.75%709.7M |
Current changes in cash | 264.47%19.89M | 95.43%-12.09M | -161.12%-264.75M | 248.02%433.19M | -153.55%-292.66M | 6,152.75%546.55M | 109.59%8.74M | -80.77%-91.19M | 78.93%-50.45M | -158.23%-239.44M |
Cash adjustments other than cash changes | 0.00%-1K | 0.00%-1K | ---1K | ---- | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- |
End cash Position | 2.66%767.5M | -1.59%747.61M | -25.84%759.7M | 73.26%1.02B | -33.11%591.27M | 162.00%883.93M | 2.66%337.37M | -21.72%328.63M | -10.73%419.82M | -33.74%470.27M |
Free cash flow | -667.04%-491.23M | 165.60%86.63M | -110.26%-132.05M | 232.42%1.29B | -242.15%-971.94M | 444.04%683.75M | -64.76%-198.74M | -179.62%-120.63M | 271.82%151.51M | -156.56%-88.18M |
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 |