(FY)May 31, 2024 | (FY)May 31, 2023 | (FY)May 31, 2022 | |
---|---|---|---|
Operating cash flow (Indirect Method) | |||
Cash from operating activities | 601.40%736.56M | 72.02%-146.9M | -525M |
Net profit before non-cash adjustment | 66.06%-374.64M | -186.05%-1.1B | ---385.9M |
Total adjustment of non-cash items | 13.66%950.05M | 4,557.04%835.89M | --17.95M |
-Depreciation and amortization | 347.35%207.94M | 181.66%46.48M | --16.5M |
-Reversal of impairment losses recognized in profit and loss | --582.52M | --0 | ---- |
-Assets reserve and write-off | --0 | --715.3M | --0 |
-Disposal profit | --0 | --1.55B | --0 |
-Net exchange gains and losses | -48.19%2.12M | 13,287.10%4.09M | ---31K |
-Other non-cash items | 110.61%157.46M | -100,552.81%-1.48B | --1.48M |
Changes in working capital | 33.11%161.15M | 177.09%121.07M | ---157.05M |
-Change in receivables | -4,559.63%-1.55B | 72.27%-33.22M | ---119.78M |
-Change in inventory | ---39.89M | --0 | ---- |
-Change in prepaid assets | 49.76%-36.68M | -21.00%-73.02M | ---60.35M |
-Change in payables | 4,431.47%168.49M | -128.13%-3.89M | --13.83M |
-Change in accrued expense | 69.18%13.49M | 26.22%7.97M | --6.32M |
-Provision for loans, leases and other losses | -200.00%-37.38M | --37.38M | --0 |
-Changes in other current assets | 783.03%1.64B | 6,238.44%185.84M | --2.93M |
Dividends paid (cash flow from operating activities) | |||
Dividends received (cash flow from operating activities) | |||
Interest paid (cash flow from operating activities) | -506.80%-9.1M | 9.10%-1.5M | -1.65M |
Interest received (cash flow from operating activities) | 2.70%38K | 146.67%37K | 15K |
Tax refund paid | 0.00%-1.34M | -26.01%-1.34M | -1.06M |
Other operating cash inflow (outflow) | -958,800.00%-19.18M | -100.00%-2K | -1K |
Operating cash flow | 572.26%706.98M | 71.63%-149.7M | ---527.7M |
Investing cash flow | |||
Net PPE purchase and sale | -57.10%-3.72B | -38.18%-2.37B | ---1.71B |
Net intangibles purchase and sale | -100.51%-36.2M | 4.03%-18.05M | ---18.81M |
Net changes in other investments | ---- | 76,541.17%1.49B | ---1.95M |
Investing cash flow | -318.88%-3.76B | 48.30%-896.66M | ---1.73B |
Financing cash flow | |||
Net issuance payments of debt | --1.8B | --0 | ---20M |
Net common stock issuance | 267.99%3.68B | -79.60%1B | --4.9B |
Net other fund-raising expenses | ---85.31M | ---- | ---- |
Financing cash flow | 439.45%5.39B | -79.51%1B | --4.88B |
Net cash flow | |||
Beginning cash position | -1.41%3.52B | 274.13%3.58B | --955.61M |
Current changes in cash | 5,161.79%2.35B | -101.77%-46.34M | --2.62B |
Effect of exchange rate changes | 48.19%-2.12M | -13,287.10%-4.09M | --31K |
Cash adjustments other than cash changes | ---1K | ---- | ---- |
End cash Position | 66.49%5.87B | -1.41%3.52B | --3.58B |
Free cash flow | -20.25%-3.05B | -12.19%-2.54B | ---2.26B |
Currency Unit | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data