(FY)Aug 31, 2024 | (FY)Aug 31, 2023 | (FY)Aug 31, 2022 | (FY)Aug 31, 2021 | (FY)Aug 31, 2020 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | 99.40%-1.26M | -370.00%-210.81M | 13.07%78.08M | 146.87%69.05M | -147.32M |
Net profit before non-cash adjustment | 86.69%-106.72M | -856.63%-801.87M | 71.28%105.98M | 123.84%61.88M | ---259.58M |
Total adjustment of non-cash items | -56.44%271.61M | 5,296.11%623.57M | -85.15%11.56M | -9.00%77.83M | --85.52M |
-Depreciation and amortization | 639.30%152.46M | -37.19%20.62M | 73.30%32.83M | 20.70%18.95M | --15.7M |
-Reversal of impairment losses recognized in profit and loss | --0 | 13,569.19%325.19M | --2.38M | ---- | --92.82M |
-Assets reserve and write-off | --109.19M | --0 | ---- | ---- | ---- |
-Disposal profit | -73.32%42.76M | --160.27M | --0 | --0 | --168K |
-Net exchange gains and losses | --0 | --0 | -88.24%-32K | -13.33%-17K | ---15K |
-Other non-cash items | -127.91%-32.79M | 597.35%117.49M | -140.11%-23.62M | 354.42%58.9M | ---23.15M |
Changes in working capital | -411.08%-166.16M | 17.61%-32.51M | 44.15%-39.46M | -364.26%-70.65M | --26.74M |
-Change in receivables | -459.98%-75.83M | 173.49%21.07M | 77.74%-28.66M | -374.27%-128.76M | --46.95M |
-Change in inventory | -352.88%-45.52M | -139.13%-10.05M | 363.19%25.69M | 55.81%-9.76M | ---22.08M |
-Change in payables | 62.43%-24.08M | -145.53%-64.08M | -140.07%-26.1M | 1,213.63%65.13M | ---5.85M |
-Provision for loans, leases and other losses | -422.74%-54.71M | 263.24%16.95M | -478.74%-10.39M | -52.10%2.74M | --5.72M |
-Changes in other current assets | 844.76%33.98M | --3.6M | ---- | ---- | --2M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | -400.68%-23.51M | -224.46%-4.7M | -15.02%-1.45M | -46.28%-1.26M | -860K |
Interest received (cash flow from operating activities) | 555.56%118K | 5.88%18K | 0.00%17K | -81.52%17K | 92K |
Tax refund paid | 148.39%3.16M | 80.36%-6.53M | -1,270.13%-33.25M | -158.47%-2.43M | -939K |
Other operating cash inflow (outflow) | 225.01%24.07M | -106.36%-19.25M | -109.42%-9.33M | 600.62%99.03M | 14.13M |
Operating cash flow | 101.07%2.58M | -808.29%-241.27M | -79.28%34.06M | 221.88%164.41M | ---134.9M |
Investing cash flow | |||||
Net PPE purchase and sale | -37.26%-18.09M | -41.68%-13.18M | -229.86%-9.3M | 65.86%-2.82M | ---8.26M |
Net intangibles purchase and sale | --0 | 32.02%-133.33M | -49.04%-196.12M | -11.48%-131.59M | ---118.03M |
Net business purchase and sale | ---1.09B | --0 | ---- | ---- | ---17.22M |
Net investment product transactions | 114.28%36.11M | -2,360.41%-252.94M | 60.68%11.19M | --6.96M | ---- |
Net changes in other investments | 60.98%-64K | -112.58%-164K | 12.80%1.3M | -82.11%1.16M | --6.46M |
Investing cash flow | -168.96%-1.07B | -107.13%-399.61M | -52.77%-192.93M | 7.85%-126.29M | ---137.05M |
Financing cash flow | |||||
Net issuance payments of debt | -74.81%331.44M | 4,921.32%1.32B | -9.01%26.2M | -79.03%28.8M | --137.3M |
Net common stock issuance | 139,370.09%311.97M | -100.04%-224K | --601.45M | ---- | --402.56M |
Issuance fees | ---- | ---- | ---6.5M | ---- | ---- |
Net other fund-raising expenses | 12,817,400.00%128.17M | 0.00%-1K | 0.00%-1K | ---1K | ---- |
Financing cash flow | -41.35%771.58M | 111.79%1.32B | 2,057.07%621.15M | -94.67%28.8M | --539.86M |
Net cash flow | |||||
Beginning cash position | 62.47%1.75B | 74.86%1.08B | 12.16%617.61M | 94.76%550.67M | --282.74M |
Current changes in cash | -144.56%-300.65M | 45.93%674.64M | 590.79%462.29M | -75.02%66.92M | --267.92M |
Effect of exchange rate changes | --0 | --0 | 88.24%32K | 13.33%17K | --15K |
Cash adjustments other than cash changes | --1K | ---- | -50.00%1K | 300.00%2K | ---1K |
End cash Position | -17.14%1.45B | 62.47%1.75B | 74.86%1.08B | 12.16%617.61M | --550.67M |
Free cash flow | 95.56%-17.24M | -126.29%-387.77M | -671.09%-171.36M | 111.49%30.01M | ---261.19M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data