GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | (FY)Sep 30, 2015 | (FY)Sep 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -276.76%-179.21M | 996.37%101.39M | 98.27%-11.31M | -33.63%-655.19M | -28.77%-490.31M | -188.77%-380.78M | 52.70%-131.86M | -260.63%-278.77M | 40.70%173.54M | -48.76%123.34M |
Net profit before non-cash adjustment | -5.86%-101.47M | -220.41%-95.86M | 109.68%79.61M | 31.32%-822.66M | -135.69%-1.2B | -65.49%-508.23M | 38.98%-307.11M | -493.52%-503.31M | -259.48%-84.8M | -30.01%53.17M |
Total adjustment of non-cash items | -119.28%-24.09M | 277.80%124.99M | -180.35%-70.3M | -86.97%87.49M | 442.92%671.35M | 16.15%123.66M | -33.76%106.46M | 3.97%160.72M | 17.97%154.58M | 43.92%131.04M |
-Depreciation and amortization | 72.77%7.25M | -16.41%4.2M | -84.22%5.02M | -77.30%31.83M | 122.10%140.2M | 26.97%63.12M | -34.35%49.72M | -34.50%75.73M | -3.06%115.62M | -20.95%119.27M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | -126.79%-38.08M | -70.56%142.15M | 513.96%482.87M | --78.65M | ---- | 158.06%176.66M | --68.46M | ---- |
-Assets reserve and write-off | -105.09%-5.4M | --106.13M | ---- | ---- | ---- | ---- | ---- | 22.71%-5.56M | 24.17%-7.19M | 23.55%-9.49M |
-Disposal profit | -156.02%-2.95M | 110.41%5.26M | -8.63%-50.52M | -3,730.76%-46.51M | -53.38%1.28M | -92.12%2.75M | 159.62%34.89M | ---58.51M | ---- | ---- |
-Other non-cash items | -344.61%-23M | -29.19%9.4M | 133.22%13.28M | -185.06%-39.98M | 325.25%47M | -195.44%-20.86M | 179.22%21.86M | -23.71%-27.6M | -204.99%-22.31M | 141.84%21.25M |
Changes in working capital | -174.25%-53.64M | 450.40%72.25M | -125.78%-20.62M | 120.91%79.98M | 855.33%36.21M | -94.49%3.79M | 7.77%68.78M | -38.49%63.82M | 270.48%103.77M | -182.58%-60.87M |
-Change in receivables | -104.38%-5.6M | 229.95%128.02M | -180.97%-98.52M | 200.37%121.68M | 134.74%40.51M | -171.84%-116.62M | 459.07%162.32M | -135.03%-45.21M | 650.19%129.07M | -140.47%-23.46M |
-Change in inventory | -3,132.39%-30.99M | 123.23%1.02M | -185.74%-4.4M | 1,513.77%5.13M | 88.33%-363K | -102.94%-3.11M | 200.40%105.69M | -338.01%-105.26M | 206.11%44.23M | -919.12%-41.68M |
-Change in payables | 98.97%-701K | -213.61%-67.82M | 150.91%59.69M | -1,710.91%-117.24M | -105.26%-6.47M | 161.42%122.97M | -193.43%-200.22M | 408.20%214.3M | -1,726.46%-69.53M | -78.44%4.28M |
-Provision for loans, leases and other losses | -830.44%-16.34M | 117.45%2.24M | -131.62%-12.82M | 1,531.34%40.56M | 348.74%2.49M | -44.27%554K | --994K | ---- | ---- | ---- |
-Changes in other current assets | -100.09%-8K | -75.21%8.79M | 18.68%35.43M | 62,100.00%29.86M | --48K | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 83.61%-527K | 41.87%-3.22M | 7.57%-5.53M | 4.97%-5.98M | -80.12%-6.3M | -1,956.47%-3.5M | -82.80%-170K | 71.12%-93K | ||
Interest received (cash flow from operating activities) | -39.12%677K | 47.87%1.11M | 0.40%752K | 14,880.00%749K | -80.77%5K | -87.19%26K | -60.74%203K | -54.45%517K | 12.15%1.14M | 411.11%1.01M |
Tax refund paid | 163.24%5.67M | -257.56%-8.96M | -3.98%-2.51M | 18.52%-2.41M | -1.68%-2.96M | -127.88%-2.91M | 119.57%10.44M | -26.14%-53.34M | -326.61%-42.29M | -149.45%-9.91M |
Other operating cash inflow (outflow) | 200.00%1K | -1K | 0 | 0 | -1K | 0 | 0 | 99.99%-2K | -17M | 0 |
Operating cash flow | -284.81%-172.86M | 788.11%93.54M | 97.94%-13.59M | -32.33%-660.06M | -28.01%-498.8M | -205.55%-389.65M | 61.94%-127.52M | -390.82%-335.09M | 0.77%115.22M | -56.13%114.35M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---- | ---- | ---- | ---- | -121.95%-2.37M | 94.59%-1.07M | 57.58%-19.69M | -6,531.43%-46.42M | 38.33%-700K | 84.20%-1.14M |
Net intangibles purchase and sale | ---102.46M | --0 | ---- | ---- | 70.16%-144.09M | -172.95%-482.86M | -27.77%-176.9M | ---138.45M | ---- | -82.00%-2.73M |
Net business purchase and sale | ---- | ---- | -90.87%1.83M | --20M | ---- | ---100M | ---- | --51.5M | ---- | ---- |
Net investment product transactions | --0 | -89.41%4.31M | 145.24%40.72M | 28.00%-90M | -160.68%-125M | --206M | --0 | ---100.3M | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 7.88%-4.61M | ---5M |
Repayment of advance payments to other parties and cash income from loans | 71.43%5.4M | --3.15M | ---- | ---- | ---- | ---- | ---- | -97.87%200K | --9.41M | ---- |
Net changes in other investments | ---65.15M | ---- | 3,959.07%46.58M | 61.30%-1.21M | ---3.12M | ---- | -112.53%-16.49M | -50.50%131.62M | 152.56%265.89M | -523.75%-505.87M |
Investing cash flow | -2,274.08%-162.21M | -91.63%7.46M | 225.16%89.13M | 74.07%-71.21M | 27.35%-274.57M | -77.36%-377.93M | -109.21%-213.08M | -137.72%-101.85M | 152.45%269.99M | -473.29%-514.74M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | 50.00%-150M | -82.09%-300M | -399.24%-164.75M | 0.00%-33M | -105.15%-33M | 1,501.88%640.75M | 532.43%40M | 67.06%-9.25M |
Net common stock issuance | ---- | ---- | 133.76%405.34M | -43.67%173.4M | -60.49%307.85M | --779.24M | ---- | ---- | 204,100.00%51M | ---25K |
Net other fund-raising expenses | 102.40%1.01M | -99.91%500K | 55,677,700.00%556.78M | -100.00%1K | 92,806.09%1B | 71.96%-1.08M | -249.38%-3.86M | 244.80%2.59M | --750K | ---- |
Financing cash flow | 102.40%1.01M | -99.94%500K | 741.49%812.12M | -111.04%-126.6M | 53.94%1.15B | 2,121.41%745.15M | -105.73%-36.86M | 601.18%643.34M | 1,089.22%91.75M | 66.74%-9.28M |
Net cash flow | ||||||||||
Beginning cash position | 8.91%1.24B | 353.72%1.14B | -77.49%250.95M | 50.45%1.11B | -2.94%740.88M | -33.16%763.3M | 22.06%1.14B | 104.01%935.56M | -47.18%458.59M | 19.06%868.26M |
Current changes in cash | -429.13%-334.06M | -88.57%101.5M | 203.47%887.65M | -329.54%-857.87M | 1,766.76%373.74M | 94.06%-22.42M | -282.88%-377.46M | -56.73%206.4M | 216.43%476.96M | -386.56%-409.66M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | --0 | ---1.19M | ---- | ---- | ---- |
Cash adjustments other than cash changes | -300.00%-2K | 0.00%1K | 150.00%1K | ---2K | ---- | 0.00%-2K | ---2K | ---- | ---- | ---- |
End cash Position | -26.94%906.04M | 8.91%1.24B | 343.47%1.14B | -76.97%256.75M | 50.45%1.11B | -2.94%740.88M | -33.16%763.3M | 22.06%1.14B | 104.01%935.56M | -47.18%458.59M |
Free cash flow | -394.35%-275.32M | 788.11%93.54M | 97.94%-13.59M | -2.30%-660.06M | 26.14%-645.25M | -169.53%-873.58M | 37.67%-324.12M | -554.02%-519.96M | 3.66%114.52M | -56.15%110.48M |
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 |