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 | (FY)Mar 31, 2016 | (FY)Mar 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -444.43%-683.77M | 129.52%198.52M | -2,457.36%-672.54M | 95.79%-26.3M | -132.46%-624.58M | 230.80%1.92B | -65.93%581.65M | -0.49%1.71B | -3.04%1.72B | 17.87%1.77B |
Net profit before non-cash adjustment | 14.22%-2.16B | 24.47%-2.52B | -896.56%-3.33B | -26.10%418.16M | -44.32%565.87M | -44.09%1.02B | 15.22%1.82B | 7.79%1.58B | 10.34%1.46B | 6.74%1.33B |
Total adjustment of non-cash items | 7.75%1.22B | -46.71%1.13B | 134.94%2.13B | 23.06%904.91M | -7.60%735.35M | 363.70%795.82M | -76.87%171.63M | 78.44%742.03M | -18.52%415.84M | 16.76%510.37M |
-Depreciation and amortization | -4.00%1.09B | -9.25%1.13B | 14.18%1.25B | 10.75%1.09B | 2.41%988.16M | 6.33%964.92M | 55.40%907.45M | 32.90%583.94M | 9.50%439.39M | -5.59%401.25M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | 173.39%4.4M | -476.56%-5.99M | 238.35%1.59M | -181.17%-1.15M | 93.00%-409K | 88.13%-5.84M |
-Share of associates | 52.94%155.61M | -8.53%101.75M | 27.99%111.23M | 224.67%86.91M | ---69.71M | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -297.96%-54.7M | -101.14%-13.75M | --1.2B | --0 | 74.47%-28.27M | 80.67%-110.74M | ---573.04M | ---- | ---- | ---- |
-Remuneration paid in stock | 18.81%84.68M | 35.75%71.27M | 50.54%52.51M | 7.93%34.88M | 31.85%32.31M | 32.93%24.51M | 1.12%18.44M | 6.43%18.23M | 10.20%17.13M | 65.62%15.55M |
-Other non-cash items | 66.65%-53.45M | 67.37%-160.27M | -57.81%-491.18M | -62.50%-311.24M | -149.13%-191.53M | 57.95%-76.88M | -229.65%-182.82M | 450.17%141.01M | -140.50%-40.27M | 88.05%99.42M |
Changes in working capital | -83.97%253.53M | 197.01%1.58B | 139.46%532.44M | 29.93%-1.35B | -1,820.72%-1.93B | 107.95%111.92M | -129.86%-1.41B | -273.82%-612.51M | -143.25%-163.85M | 62.29%-67.36M |
-Change in receivables | -395.90%-607.68M | -42.26%205.37M | 271.78%355.66M | -120.51%-207.05M | 408.23%1.01B | -3.78%-327.55M | 46.60%-315.62M | -344.26%-591.08M | 14.05%-133.05M | -44.23%-154.8M |
-Change in inventory | -10.08%896.86M | 538.63%997.42M | 112.29%156.18M | 26.65%-1.27B | -51.72%-1.73B | -657.04%-1.14B | -817.40%-150.87M | 58.82%-16.45M | -114.34%-39.93M | 11.14%-18.63M |
-Change in prepaid assets | -22.13%178.75M | 6,041.12%229.57M | -100.82%-3.86M | 167.05%470.39M | -497.58%-701.54M | 122.91%176.45M | -76.91%-770.1M | -745.01%-435.3M | -94.53%-51.51M | -337.12%-26.48M |
-Change in payables | 29.57%-93.21M | 39.53%-132.34M | -160.62%-218.84M | 136.86%361.01M | -183.07%-979.52M | 1,256.04%1.18B | -144.25%-102M | 446.66%230.48M | -69.94%42.16M | 367.01%140.28M |
-Provision for loans, leases and other losses | 115.32%11.49M | -362.07%-75.01M | 27.36%28.62M | -93.72%22.47M | 508.88%357.73M | -9.05%-87.49M | -140.15%-80.23M | 981.29%199.83M | 339.33%18.48M | -193.53%-7.72M |
-Changes in other current assets | -137.23%-132.69M | 66.00%356.38M | 129.60%214.69M | -700.68%-725.23M | -61.49%120.74M | 2,780.33%313.52M | --10.89M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -23.97%-65.54M | -126.28%-52.87M | -125.01%-23.36M | -143.22%-10.38M | 19.85%-4.27M | 29.17%-5.33M | -2,157.96%-7.52M | -333K | 85.72%-2.51M | |
Interest received (cash flow from operating activities) | -46.03%3.88M | -91.46%7.18M | 221.29%84.1M | 4,048.34%26.18M | 35.99%631K | 8.92%464K | -46.28%426K | -58.24%793K | 189.04%1.9M | -44.46%657K |
Tax refund paid | -208.27%-19.6M | -93.55%18.11M | 144.67%280.92M | 10.32%-628.91M | -22.36%-701.32M | 24.18%-573.16M | -147.54%-755.96M | -225.74%-305.39M | 20.84%-93.75M | -58.38%-118.44M |
Other operating cash inflow (outflow) | 0 | 0 | -1K | 0 | 0 | -200.00%-1K | 1K | 0 | 0 | 0.00%-1K |
Operating cash flow | -547.54%-765.03M | 151.66%170.94M | 48.25%-330.88M | 51.91%-639.42M | -198.77%-1.33B | 842.03%1.35B | -112.93%-181.41M | -13.64%1.4B | -1.54%1.62B | 16.97%1.65B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -203.89%-20.48M | 88.94%-6.74M | -272.75%-60.93M | 23.36%-16.35M | -16.55%-21.33M | -26.28%-18.3M | 95.26%-14.49M | -1,340.32%-305.72M | -116.44%-21.23M | -15.59%-9.81M |
Net intangibles purchase and sale | -45.48%-1.56B | 22.40%-1.07B | -30.71%-1.38B | -30.84%-1.06B | -7.88%-809.23M | 15.64%-750.15M | 49.67%-889.26M | -366.20%-1.77B | 29.22%-378.96M | -9.02%-535.42M |
Net business purchase and sale | ---- | ---- | ---- | ---- | --60.84M | ---- | -18.89%-74.94M | ---63.03M | ---- | ---- |
Net investment product transactions | 1,284.12%81.08M | 100.39%5.86M | 11.12%-1.49B | -74.78%-1.68B | -254.15%-961.27M | 2,703.11%623.58M | 82.10%-23.96M | -1,672,562.50%-133.81M | 99.99%-8K | -133.33%-100M |
Net changes in other investments | ---- | 7,552,400.00%75.52M | 50.00%-1K | -100.01%-2K | 198.99%15.44M | -918.95%-15.6M | -94.44%1.91M | 117.10%34.26M | ---200.31M | ---- |
Investing cash flow | -50.29%-1.5B | 65.99%-999.34M | -6.64%-2.94B | -60.60%-2.76B | -969.02%-1.72B | 83.96%-160.48M | 55.23%-1B | -272.20%-2.24B | 6.93%-600.5M | -326.52%-645.23M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -87.40%-1.3B | -126.35%-691.08M | -39.04%2.62B | 924.33%4.3B | -62.11%-522M | 23.92%-322M | -121.82%-423.23M | --1.94B | ---- | -31.94%-539.81M |
Net common stock issuance | -76.70%2.07M | 105.68%8.89M | -6,387.55%-156.56M | -79.61%2.49M | -99.75%12.21M | 69,018.24%4.96B | 101.64%7.17M | ---438.35M | ---- | ---- |
Cash dividends paid | 89.19%-8K | 99.74%-74K | 16.41%-28.75M | 62.72%-34.39M | 51.20%-92.25M | 1.11%-189.05M | -29.07%-191.16M | -22.26%-148.1M | ---121.14M | ---- |
Net other fund-raising expenses | -94.35%129.49M | 65.74%2.29B | 138,264,000.00%1.38B | -200.00%-1K | -100.00%1K | --21.18M | ---- | ---1K | ---- | ---- |
Financing cash flow | -172.30%-1.16B | -57.87%1.61B | -10.55%3.82B | 809.44%4.27B | -113.47%-602.04M | 835.81%4.47B | -144.86%-607.22M | 1,217.37%1.35B | 77.56%-121.14M | -30.91%-539.81M |
Net cash flow | ||||||||||
Beginning cash position | 18.96%6.48B | 14.04%5.45B | 22.60%4.78B | -48.45%3.9B | 296.70%7.56B | -48.47%1.91B | 16.45%3.7B | 39.42%3.18B | 26.07%2.28B | 88.90%1.81B |
Current changes in cash | -539.26%-3.43B | 41.64%780.95M | -37.09%551.37M | 124.03%876.47M | -164.51%-3.65B | 415.96%5.65B | -443.48%-1.79B | -42.26%520.96M | 94.32%902.3M | -45.15%464.34M |
Effect of exchange rate changes | -69.71%76.49M | 110.85%252.53M | 2,393.05%119.77M | 129.30%4.8M | -797.07%-16.4M | 158.25%2.35M | -331.67%-4.04M | 143.26%1.74M | -158.15%-4.03M | 69.45%6.93M |
Cash adjustments other than cash changes | -200.00%-1K | --1K | ---- | ---- | -300.00%-2K | 150.00%1K | ---2K | ---- | ---1K | ---- |
End cash Position | -51.72%3.13B | 18.96%6.48B | 14.04%5.45B | 22.60%4.78B | -48.45%3.9B | 296.70%7.56B | -48.47%1.91B | 16.45%3.7B | 39.42%3.18B | 26.07%2.28B |
Free cash flow | -158.08%-2.35B | 48.77%-909.78M | -3.57%-1.78B | 20.63%-1.71B | -473.96%-2.16B | 153.23%577.63M | -61.96%-1.09B | -154.75%-670M | 10.83%1.22B | 21.27%1.1B |
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 |