(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 | 11.58%101.08B | 16.92%90.59B | -9.14%77.48B | 36.80%85.27B | -4.01%62.33B | -1.97%64.94B | 9.77%66.24B | -1.86%60.35B | -4.93%61.49B | 40.49%64.68B |
Net profit before non-cash adjustment | 7.48%80.29B | 1.56%74.7B | 3.71%73.55B | 2.97%70.92B | 10.54%68.87B | 11.10%62.31B | 6.47%56.08B | 4.69%52.67B | 6.07%50.31B | 7.34%47.43B |
Total adjustment of non-cash items | 1.38%2.05B | -14.16%2.02B | -11.75%2.36B | -0.37%2.67B | 36.91%2.68B | 3.05%1.96B | 51.35%1.9B | 3.63%1.26B | 8.60%1.21B | -15.33%1.12B |
-Depreciation and amortization | -1.65%1.31B | -19.36%1.33B | -19.33%1.65B | -11.22%2.05B | 15.28%2.31B | 11.53%2B | 29.79%1.8B | 13.36%1.38B | 3.30%1.22B | -4.60%1.18B |
-Disposal profit | 466.67%17M | -81.25%3M | 128.57%16M | 112.50%7M | -343.48%-56M | 264.29%23M | ---14M | --0 | 12.70%-55M | -200.00%-63M |
-Net exchange gains and losses | -63.64%-108M | 20.48%-66M | -302.44%-83M | 0.00%41M | 1,266.67%41M | 200.00%3M | --1M | ---- | ---- | ---- |
-Remuneration paid in stock | --0 | -77.78%2M | -43.75%9M | -15.79%16M | -17.39%19M | -39.47%23M | -44.93%38M | -31.00%69M | -18.03%100M | -10.29%122M |
-Other non-cash items | 10.64%832M | -1.44%752M | 36.49%763M | 51.08%559M | 502.17%370M | -213.58%-92M | 141.33%81M | -269.81%-196M | 57.26%-53M | -254.29%-124M |
Changes in working capital | 35.13%18.74B | 782.19%13.87B | -86.54%1.57B | 226.70%11.68B | -1,472.02%-9.22B | -91.86%672M | 28.70%8.26B | -35.60%6.42B | -38.22%9.96B | 2,982.79%16.12B |
-Change in receivables | -5.23%-181M | 69.77%-172M | -109.49%-569M | 376.19%6B | 41.01%-2.17B | -284.54%-3.68B | -273.83%-957M | 88.04%-256M | -231.21%-2.14B | 556.86%1.63B |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Change in prepaid assets | 6.52%-1.38B | -144.11%-1.47B | 198.18%3.34B | ---3.4B | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | 38.04%3.51B | 459.97%2.55B | 79.13%-707M | 18.80%-3.39B | -243.09%-4.17B | 56.38%2.92B | 191.71%1.86B | 138.54%639M | -127.07%-1.66B | 603.29%6.13B |
-Provision for loans, leases and other losses | 48.59%-73M | -47.92%-142M | -193.20%-96M | 135.76%103M | -181.82%-288M | 49.15%352M | 11,900.00%236M | -100.44%-2M | 547.52%452M | -324.44%-101M |
-Changes in other current assets | 27.06%16.7B | 3,813.28%13.15B | -102.83%-354M | 547.18%12.51B | -314.24%-2.8B | -81.91%1.31B | 32.04%7.22B | -59.57%5.47B | 60.50%13.53B | 403.16%8.43B |
-Changes in other current liabilities | 530.56%155M | 7.69%-36M | 72.73%-39M | -168.75%-143M | 194.12%208M | -104.63%-221M | -119.12%-108M | 356.82%565M | -650.00%-220M | -89.39%40M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | |||||||||
Interest received (cash flow from operating activities) | 33.33%8M | -33.33%6M | -86.96%9M | 137.93%69M | -12.12%29M | 65.00%33M | 42.86%20M | -81.33%14M | 0.00%75M | -10.71%75M |
Tax refund paid | 9.28%-20.74B | 6.27%-22.87B | -20.81%-24.4B | -0.69%-20.19B | -2.75%-20.05B | -26.89%-19.52B | 10.95%-15.38B | 0.14%-17.27B | -5.88%-17.3B | 4.45%-16.34B |
Other operating cash inflow (outflow) | 0 | 1M | 0 | -1M | 0 | 1M | 0 | 0.00%1M | 200.00%1M | 0.00%-1M |
Operating cash flow | 18.62%80.34B | 27.58%67.73B | -18.51%53.09B | 53.98%65.15B | -6.92%42.31B | -10.67%45.45B | 18.09%50.88B | -2.67%43.09B | -8.56%44.27B | 66.83%48.41B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 33.82%-495M | -128.05%-748M | -530.77%-328M | 91.49%-52M | 80.80%-611M | -111.85%-3.18B | 41.67%-1.5B | -408.89%-2.58B | -18.50%-506M | 62.80%-427M |
Net intangibles purchase and sale | --0 | --0 | --0 | ---- | ---- | ---- | --0 | ---4M | --0 | --0 |
Net investment product transactions | ---- | ---- | ---- | --0 | ---- | 210.87%51B | -611.11%-46B | -70.97%9B | 168.89%31B | -836.50%-45B |
Advance cash and loans provided to other parties | ---72B | --0 | ---- | -600.00%-210B | 76.92%-30B | ---130B | ---- | 9.70%-90.3B | ---100B | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | -37.50%100B | --160B | ---- | ---- | -9.70%90.3B | --100B | ---- | 14.93%48.5B |
Net changes in other investments | 2,020.00%106M | -96.93%5M | 346.97%163M | -344.44%-66M | 575.00%27M | 120.00%4M | -2,100.00%-20M | --1M | ---- | -98.00%15M |
Investing cash flow | -9,642.80%-72.39B | -100.74%-743M | 299.20%99.84B | -63.87%-50.12B | 62.78%-30.58B | -292.10%-82.18B | 165.34%42.78B | 123.20%16.12B | -2,350.84%-69.51B | 626.06%3.09B |
Financing cash flow | ||||||||||
Net common stock issuance | 105.09%109M | -4,298.04%-2.14B | 102.53%51M | -685.22%-2.02B | 157.31%345M | -149.83%-602M | 1,391.36%1.21B | -89.68%81M | 445.14%785M | -57.52%144M |
Cash dividends paid | -1.33%-20.8B | 86.03%-20.53B | -669.19%-146.88B | -9.48%-19.1B | -12.61%-17.44B | -6.35%-15.49B | 78.23%-14.57B | -453.20%-66.91B | -10.09%-12.1B | -2.69%-10.99B |
Net other fund-raising expenses | 0.00%1M | 0.00%1M | --1M | ---- | 200.00%1M | ---1M | ---- | 0.00%-1M | 0.00%-1M | ---1M |
Financing cash flow | 8.72%-20.69B | 84.56%-22.67B | -595.39%-146.83B | -23.50%-21.12B | -6.24%-17.1B | -20.48%-16.09B | 80.01%-13.36B | -490.83%-66.83B | -4.32%-11.31B | -4.67%-10.84B |
Net cash flow | ||||||||||
Beginning cash position | 73.81%104.53B | 11.45%60.14B | -10.20%53.96B | -8.27%60.09B | -44.64%65.51B | 211.18%118.33B | -16.69%38.03B | -44.47%45.64B | 97.89%82.19B | 77.03%41.54B |
Current changes in cash | -128.73%-12.74B | 627.32%44.32B | 200.15%6.09B | -13.27%-6.09B | 89.83%-5.37B | -165.77%-52.82B | 1,153.83%80.3B | 79.15%-7.62B | -189.90%-36.55B | 124.96%40.66B |
Effect of exchange rate changes | 63.64%108M | -20.48%66M | 302.44%83M | 0.00%-41M | -1,266.67%-41M | -200.00%-3M | ---1M | ---- | ---- | ---- |
Cash adjustments other than cash changes | ---- | ---- | 200.00%1M | 0.00%-1M | ---1M | ---- | ---- | --1M | ---- | --1M |
End cash Position | -12.08%91.9B | 73.81%104.53B | 11.45%60.14B | -10.20%53.96B | -8.27%60.09B | -44.64%65.51B | 211.18%118.33B | -16.69%38.03B | -44.47%45.64B | 97.89%82.19B |
Free cash flow | 19.23%79.84B | 27.08%66.97B | -18.99%52.7B | 56.37%65.05B | -1.58%41.6B | -14.40%42.27B | 21.90%49.38B | -7.43%40.51B | -8.80%43.76B | 72.16%47.98B |
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 |
No Data