GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (Q4)Mar 31, 2017 | (Q3)Dec 31, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 62.49%-15.98M | -195.39%-42.6M | -123.29%-14.42M | -49.42%61.92M | 49.69%122.43M | -51.23%81.79M | -36.94%167.72M | 65.35%265.96M | 747.66%15.1M | 76.00%154.48M |
Net profit before non-cash adjustment | -298.30%-97.97M | 83.37%-24.6M | -870.97%-147.95M | -174.49%-15.24M | -74.84%20.46M | 21.26%81.31M | 84.27%67.05M | 140.84%36.39M | -94.70%3.32M | 112.11%5.84M |
Total adjustment of non-cash items | 210.09%17.36M | -92.20%5.6M | 88.77%71.82M | -2.53%38.05M | -42.10%39.03M | -52.61%67.42M | 6.78%142.25M | -14.68%133.22M | -71.61%13.13M | 235.37%28.87M |
-Depreciation and amortization | -93.80%143K | -87.69%2.31M | -24.40%18.72M | -40.23%24.77M | -51.56%41.44M | -39.63%85.55M | 9.22%141.7M | -35.91%129.74M | -20.40%31.1M | -41.99%29.7M |
-Reversal of impairment losses recognized in profit and loss | -93.36%723K | -52.58%10.89M | --22.96M | ---- | ---- | ---- | ---- | -20.53%1.77M | --0 | --0 |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 85.63%-21.28M |
-Disposal profit | --20.1M | --0 | --24.23M | ---- | -69.50%1.53M | 539.90%5M | 139.10%782K | ---2M | ---- | ---- |
-Remuneration paid in stock | -71.51%2.51M | 0.79%8.81M | 16.00%8.74M | 224.41%7.54M | 66.17%2.32M | -80.17%1.4M | -8.41%7.05M | 0.88%7.7M | -4.99%1.88M | -3.94%1.93M |
-Other non-cash items | 62.73%-6.11M | -477.61%-16.4M | -149.46%-2.84M | 191.80%5.74M | 74.51%-6.26M | -236.89%-24.54M | -83.02%-7.28M | -105.80%-3.98M | -14.47%-16.96M | -75.01%18.53M |
Changes in working capital | 373.86%64.63M | -138.24%-23.6M | 57.74%61.71M | -37.85%39.12M | 194.05%62.94M | -60.98%-66.93M | -143.15%-41.58M | 2.73%96.34M | 98.78%-1.36M | -23.87%119.76M |
-Change in receivables | 140.92%18.87M | -171.42%-46.12M | 80.04%64.57M | -35.74%35.86M | 296.91%55.81M | 53.08%-28.34M | -184.79%-60.41M | 1,051.08%71.25M | 68.02%-31.51M | 71.49%101.47M |
-Change in inventory | 112.79%39K | ---305K | --0 | ---- | 200.00%1.42M | -159.83%-1.42M | -94.18%2.37M | -67.03%40.66M | 150.64%11.75M | -90.57%16.17M |
-Change in prepaid assets | 2,232.80%4.41M | --189K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | 74.02%16.75M | 400.37%9.63M | 60.64%-3.21M | -158.75%-8.14M | 89.62%-3.15M | -422.71%-30.32M | 84.97%-5.8M | 26.55%-38.59M | -930.48%-23.98M | 93.85%-2.75M |
-Change in accrued expense | 339.90%5.09M | --1.16M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 146.22%4.87M |
-Provision for loans, leases and other losses | 17.20%13.72M | 443.16%11.71M | -77.51%2.16M | 8.09%9.58M | 229.36%8.87M | -130.77%-6.85M | -3.25%22.27M | --23.02M | ---- | ---- |
-Changes in other current assets | 3,887.50%5.74M | 107.93%144K | -200.00%-1.82M | --1.82M | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 76.34%-1.17M | 41.36%-4.95M | 52.92%-894K | 17.66%-1.25M | ||||||
Interest received (cash flow from operating activities) | 8,412.50%3.41M | -86.21%40K | 290K | -83.18%73K | -25.04%434K | -71.05%579K | 316.67%2M | 0 | 0 | |
Tax refund paid | -2.47%-2.29M | -3,113.51%-2.23M | 101.59%74K | -231.89%-4.64M | 120.49%3.52M | -759.64%-17.17M | 25.98%-2M | -252.68%-2.7M | 0 | 0 |
Other operating cash inflow (outflow) | 0.00%-1K | -200.00%-1K | 200.00%1K | -200.00%-1K | 1K | 0 | -100.00%-2K | -1K | 0 | 200.00%1K |
Operating cash flow | 66.82%-14.86M | -218.65%-44.79M | -124.54%-14.06M | -54.55%57.28M | 93.71%126.03M | -60.60%65.06M | -36.56%165.13M | 71.11%260.31M | 436.25%14.2M | 77.33%153.22M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 54.18%-285K | 30.03%-622K | 56.55%-889K | -81.54%-2.05M | 37.35%-1.13M | 74.28%-1.8M | -0.47%-7M | 47.85%-6.96M | --0 | -336.26%-1.88M |
Net intangibles purchase and sale | 94.29%-581K | -14.00%-10.18M | 54.27%-8.93M | 49.73%-19.52M | -682.04%-38.84M | 91.43%-4.97M | -38.62%-57.93M | 33.15%-41.79M | 75.19%-8.18M | 35.68%-9.74M |
Net business purchase and sale | ---- | ---- | ---- | ---- | --47.47M | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | ---20.1M | --0 | --25.31M | ---- | ---- | ---- | ---15.01M | --0 | ---- | ---- |
Advance cash and loans provided to other parties | 50.00%-1.5M | ---3M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | --839K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | ---- | 1,342.86%404K | 2,900.00%28K | -100.19%-1K | -25.00%522K | 196.80%696K | ---719K | ---- | ---- | ---- |
Investing cash flow | -61.44%-21.63M | -186.29%-13.4M | 171.97%15.52M | -368.55%-21.57M | 232.34%8.03M | 92.48%-6.07M | -65.45%-80.65M | -354.25%-48.75M | 75.19%-8.18M | 28.76%-11.63M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | 68.38%-75.09M | -55.83%-237.46M | 37.25%-24.99M | -0.42%-37.48M |
Net common stock issuance | ---88K | --0 | ---- | ---- | ---- | 18.93%8.2M | 381.69%6.89M | --1.43M | --996K | ---- |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | 24.96%-481K | 0.00%-641K | 0.00%-641K | 4.33%-641K | 0.62%-160K | -0.63%-161K |
Cash dividends paid | 0.43%-7.33M | -0.46%-7.36M | 0.45%-7.33M | -0.85%-7.36M | ---7.3M | ---- | -138.46%-31K | 48.00%-13K | ---1K | --0 |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- |
Financing cash flow | -0.76%-7.42M | -0.46%-7.36M | 0.45%-7.33M | 5.40%-7.36M | -202.95%-7.78M | 110.97%7.56M | 70.90%-68.87M | -54.62%-236.68M | 39.59%-24.16M | 0.74%-37.21M |
Net cash flow | ||||||||||
Beginning cash position | -8.32%722.56M | -0.74%788.11M | 3.70%793.97M | 19.75%765.61M | 11.62%639.33M | 2.80%572.79M | -4.31%557.18M | 13.34%582.29M | -12.76%575.31M | -25.08%470.93M |
Current changes in cash | 33.02%-43.9M | -1,018.90%-65.55M | -120.66%-5.86M | -77.55%28.35M | 89.76%126.28M | 326.28%66.55M | 162.16%15.61M | -237.81%-25.12M | 76.50%-18.14M | 220.22%104.39M |
Cash adjustments other than cash changes | ---- | 0.00%-1K | ---1K | ---- | --1K | ---- | ---1K | ---- | ---- | ---1K |
End cash Position | -6.08%678.66M | -8.32%722.56M | -0.74%788.11M | 3.70%793.97M | 19.75%765.61M | 11.62%639.33M | 2.80%572.79M | -4.31%557.18M | -4.31%557.18M | -12.76%575.31M |
Free cash flow | 71.71%-15.73M | -132.85%-55.59M | -166.84%-23.87M | -58.50%35.71M | 47.63%86.06M | -41.83%58.29M | -52.63%100.21M | 177.38%211.56M | 116.18%6.02M | 96.50%141.6M |
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 |