GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(FY)May 31, 2024 | (Q4)May 31, 2024 | (Q3)Feb 29, 2024 | (Q2)Nov 30, 2023 | (Q1)Aug 31, 2023 | (FY)May 31, 2023 | (Q4)May 31, 2023 | (Q3)Feb 28, 2023 | (Q2)Nov 30, 2022 | (Q1)Aug 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 2.05%4.42B | 2.05%4.42B | 3.62%4.34B | 1.32%4.24B | -1.09%4.04B | 2.77%4.34B | 2.77%4.34B | 8.46%4.19B | -4.85%4.19B | -8.98%4.09B |
-Cash and cash equivalents | 2.05%4.42B | 2.05%4.42B | 3.62%4.34B | 1.32%4.24B | -1.09%4.04B | 2.77%4.34B | 2.77%4.34B | 8.46%4.19B | -4.85%4.19B | -8.98%4.09B |
Receivables | 16.11%787.88M | 16.11%787.88M | 21.97%833.64M | -11.51%685.4M | -12.27%638.07M | 3.31%678.57M | 3.31%678.57M | 4.71%683.49M | 6.83%774.53M | 15.74%727.3M |
-Accounts receivable | 15.80%773.1M | 15.80%773.1M | 21.77%821.45M | -11.60%672.82M | -12.36%630.62M | 3.17%667.61M | 3.17%667.61M | 4.44%674.62M | 6.00%761.09M | 15.79%719.6M |
-Gross accounts receivable | 15.80%773.1M | 15.80%773.1M | 21.77%821.45M | -11.60%672.82M | -12.36%630.62M | 3.17%667.61M | 3.17%667.61M | 4.44%674.62M | 6.00%761.09M | 15.79%719.6M |
-Other receivables | 34.87%14.79M | 34.87%14.79M | 37.45%12.19M | -6.40%12.58M | -3.25%7.45M | 13.14%10.96M | 13.14%10.96M | 30.41%8.87M | 90.89%13.44M | 11.24%7.7M |
Inventory | -38.75%16.26M | -38.75%16.26M | -10.90%22.14M | 58.33%20.08M | 46.51%28.02M | 37.43%26.54M | 37.43%26.54M | 60.58%24.85M | 10.19%12.68M | -16.95%19.12M |
Other current assets | 45.48%77.5M | 45.48%77.5M | -4.68%48.59M | 81.02%83.63M | 61.32%107.67M | -7.76%53.27M | -7.76%53.27M | -83.31%50.97M | -50.80%46.2M | -38.19%66.74M |
Total current assets | 4.17%5.31B | 4.17%5.31B | 6.00%5.25B | 0.22%5.03B | -1.71%4.82B | 2.85%5.09B | 2.85%5.09B | 2.32%4.95B | -4.02%5.02B | -6.66%4.9B |
Non current assets | ||||||||||
Net PPE | 0.22%284.24M | 0.22%284.24M | 0.77%293.33M | -4.52%281.91M | -7.64%280.13M | -8.97%283.62M | -8.97%283.62M | -9.99%291.09M | -7.89%295.25M | -6.85%303.31M |
-Gross PP&E | 5.51%623.89M | 5.51%623.89M | 0.77%293.33M | -4.52%281.91M | -7.64%280.13M | -2.52%591.32M | -2.52%591.32M | -9.99%291.09M | -7.89%295.25M | -6.85%303.31M |
-Accumulated depreciation | -10.39%-339.65M | -10.39%-339.65M | ---- | ---- | ---- | -4.31%-307.7M | -4.31%-307.7M | ---- | ---- | ---- |
Prepaid assets-non current | -0.59%78.5M | -0.59%78.5M | -0.71%78.89M | -0.83%79.24M | -2.26%78.49M | -4.87%78.96M | -4.87%78.96M | -4.37%79.46M | -4.24%79.9M | 11.10%80.3M |
Total investment | 24.88%65.18M | 24.88%65.18M | 26.79%66.18M | 210.64%162.14M | 366.81%243.66M | 0.00%52.2M | 0.00%52.2M | -10.30%52.2M | -3.69%52.2M | -5.22%52.2M |
-Financial asset investment | 24.88%65.18M | 24.88%65.18M | 26.79%66.18M | 210.64%162.14M | 366.81%243.66M | 0.00%52.2M | 0.00%52.2M | -10.30%52.2M | -3.69%52.2M | -5.22%52.2M |
-Including:Available-for-sale securities | 24.88%65.18M | 24.88%65.18M | 26.79%66.18M | 210.64%162.14M | 366.81%243.66M | 0.00%52.2M | 0.00%52.2M | -10.30%52.2M | -3.69%52.2M | -5.22%52.2M |
Goodwill and other intangible assets | 1.24%181.84M | 1.24%181.84M | -3.44%180.51M | -6.27%184.57M | -14.38%177.2M | -18.40%179.61M | -18.40%179.61M | -12.23%186.93M | -11.38%196.92M | -6.34%206.95M |
-Other intangible assets | 1.24%181.84M | 1.24%181.84M | -3.44%180.51M | -6.27%184.57M | -14.38%177.2M | -18.40%179.61M | -18.40%179.61M | -12.23%186.93M | -11.38%196.92M | -6.34%206.95M |
Deferred tax assets-non current | 22.12%33.74M | 22.12%33.74M | -9.19%36.67M | -25.53%35.78M | -30.29%27.87M | -34.69%27.63M | -34.69%27.63M | 8.76%40.38M | 16.19%48.04M | 26.04%39.98M |
Other non current assets | 0.00%2.12M | 0.00%2.12M | -28.28%2.12M | 0.00%2.12M | -53.13%2.12M | -9.79%2.12M | -9.79%2.12M | 21.40%2.96M | -16.50%2.12M | 69.72%4.52M |
Total non current assets | 3.44%645.61M | 3.44%645.61M | 0.72%657.7M | 10.58%745.76M | 17.78%809.46M | -12.28%624.14M | -12.28%624.14M | -8.95%653.02M | -6.88%674.43M | -2.97%687.26M |
Total assets | 4.09%5.95B | 4.09%5.95B | 5.38%5.9B | 1.44%5.78B | 0.69%5.63B | 0.95%5.72B | 0.95%5.72B | 0.87%5.6B | -4.37%5.7B | -6.22%5.59B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | -8.33%21.54M | -8.33%21.54M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M |
-Current debt and capital lease obligation | -8.33%21.54M | -8.33%21.54M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M |
-Including:Current debt | -8.33%21.54M | -8.33%21.54M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M | 0.00%23.5M |
Payables | 31.72%339.69M | 31.72%339.69M | 52.80%367.08M | 5.22%300.23M | -3.63%224.83M | 15.82%257.88M | 15.82%257.88M | 17.62%240.24M | 7.85%285.35M | 1.57%233.31M |
-accounts payable | 26.62%212.89M | 26.62%212.89M | 62.91%260.98M | 2.64%184.49M | -0.15%154.08M | 21.27%168.13M | 21.27%168.13M | 12.06%160.2M | 9.75%179.74M | 11.25%154.32M |
-Total tax payable | 41.29%126.8M | 41.29%126.8M | 32.56%106.11M | 9.60%115.75M | -10.44%70.75M | 6.83%89.75M | 6.83%89.75M | 30.58%80.04M | 4.75%105.61M | -13.18%79M |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.12M | --513K |
Pension and other retirement benefit plans | ---- | ---- | 39.86%36.59M | 72.89%18.7M | 15.76%18.52M | ---- | ---- | 41.29%26.16M | 75.89%10.82M | 33.78%16M |
Accrued and deferred income | 7.36%38.41M | 7.36%38.41M | 22.91%36.94M | 4.21%35.19M | -4.92%33.72M | -2.81%35.78M | -2.81%35.78M | --30.06M | --33.77M | --35.46M |
Other current liabilities | 3.02%259.16M | 3.02%259.16M | 11.68%196.29M | -0.41%238.1M | -2.30%230.28M | 0.80%251.55M | 0.80%251.55M | -29.73%175.76M | -11.53%239.08M | -21.16%235.71M |
Current liabilities | 15.84%658.8M | 15.84%658.8M | 33.22%660.4M | 3.72%615.72M | -2.51%530.85M | 6.79%568.7M | 6.79%568.7M | -0.13%495.72M | 5.16%593.63M | -3.48%544.49M |
Non current liabilities | ||||||||||
Non current financial liabilities | -13.47%138.37M | -13.47%138.37M | -14.17%142.29M | -13.69%148.16M | -13.24%154.03M | -12.81%159.91M | -12.81%159.91M | -12.41%165.78M | -12.04%171.66M | -11.69%177.53M |
-Long term debt and capital lease obligation | -13.47%138.37M | -13.47%138.37M | -14.17%142.29M | -13.69%148.16M | -13.24%154.03M | -12.81%159.91M | -12.81%159.91M | -12.41%165.78M | -12.04%171.66M | -11.69%177.53M |
-Including:Long term debt | -13.47%138.37M | -13.47%138.37M | -14.17%142.29M | -13.69%148.16M | -13.24%154.03M | -12.81%159.91M | -12.81%159.91M | -12.41%165.78M | -12.04%171.66M | -11.69%177.53M |
Long term pension and other post-retirement benefit plans | 6.83%53.95M | 6.83%53.95M | 12.52%54.35M | 17.75%54.45M | 16.95%52.76M | 17.43%50.5M | 17.43%50.5M | 10.88%48.3M | 11.33%46.24M | 13.85%45.11M |
Other non current liabilities | 159.30%31.86M | 159.30%31.86M | 169.57%33.1M | 42.73%17.52M | 29.15%15.84M | 0.26%12.29M | 0.26%12.29M | 0.25%12.28M | 0.26%12.27M | 0.26%12.26M |
Total non current liabilities | 0.67%224.18M | 0.67%224.18M | 1.49%229.74M | -4.36%220.13M | -5.23%222.63M | -6.69%222.7M | -6.69%222.7M | -7.64%226.36M | -7.54%230.17M | -7.11%234.9M |
Total liabilities | 11.57%882.98M | 11.57%882.98M | 23.27%890.14M | 1.46%835.85M | -3.33%753.48M | 2.62%791.4M | 2.62%791.4M | -2.61%722.08M | 1.28%823.8M | -4.60%779.4M |
Shareholders'equity | ||||||||||
Share capital | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B |
-common stock | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B | 0.00%1.11B |
Additional paid-in capital | 0.00%984.89M | 0.00%984.89M | 0.00%984.89M | 0.00%984.89M | 0.00%984.89M | 0.00%984.89M | 0.00%984.89M | 0.00%984.89M | 0.00%984.89M | 0.00%984.89M |
Retained earnings | 4.91%2.82B | 4.91%2.82B | 4.73%2.78B | 2.53%2.71B | 2.18%2.64B | 0.98%2.69B | 0.98%2.69B | -7.76%2.65B | -9.53%2.64B | -11.62%2.59B |
Other reserves | ---- | ---- | ---- | ---4.29M | ---782K | ---- | ---- | ---- | ---- | ---- |
Other equity interest | 76.68%2.6M | 76.68%2.6M | 58.80%2.04M | 39.52%1.85M | 21.28%1.66M | 2.51%1.47M | 2.51%1.47M | -62.90%1.28M | -61.69%1.33M | -58.95%1.37M |
Total stockholders'equity | 2.79%4.92B | 2.79%4.92B | 2.66%4.87B | 1.33%4.8B | 1.19%4.74B | 0.55%4.79B | 0.55%4.79B | 1.24%4.74B | -5.60%4.74B | -6.83%4.68B |
Noncontrolling interests | 6.38%148.73M | 6.38%148.73M | 5.37%143.99M | 5.20%141.44M | 6.49%137.96M | 5.63%139.82M | 5.63%139.82M | 7.61%136.66M | 8.34%134.45M | 8.18%129.56M |
Total equity | 2.89%5.07B | 2.89%5.07B | 2.73%5.01B | 1.44%4.94B | 1.34%4.87B | 0.69%4.93B | 0.69%4.93B | 1.40%4.88B | -5.27%4.87B | -6.48%4.81B |
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 |