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 | 58.70%19.05B | 38.88%12.01B | 17.27%8.65B | -57.50%7.37B | -6.39%17.35B | -3.42%18.53B | -17.44%19.19B | 16.39%23.24B | 29.64%19.97B | 14.76%15.4B |
Net profit before non-cash adjustment | -35,229.17%-8.43B | 100.60%24M | -40.16%-3.97B | -583.11%-2.83B | -66.42%586M | -57.98%1.75B | -38.73%4.15B | 80.27%6.78B | 127.74%3.76B | -76.44%1.65B |
Total adjustment of non-cash items | 85.98%25.13B | -2.28%13.51B | 7.26%13.83B | -11.31%12.89B | -17.78%14.54B | 6.81%17.68B | 17.72%16.55B | -4.68%14.06B | 11.67%14.75B | 53.80%13.21B |
-Depreciation and amortization | -0.84%12.8B | 8.28%12.91B | -7.61%11.92B | -9.97%12.9B | -10.51%14.33B | 7.46%16.01B | 8.11%14.9B | -7.37%13.78B | 14.83%14.88B | 16.17%12.96B |
-Reversal of impairment losses recognized in profit and loss | 337.30%10.4B | -43.76%2.38B | 4,704.55%4.23B | 46.67%88M | -98.18%60M | --3.29B | ---- | --80M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -107.54%-19M | 69.13%252M |
-Disposal profit | 122.11%664M | -43.34%-3B | -1,132.02%-2.1B | 12.78%203M | 109.24%180M | -3,005.97%-1.95B | 109.10%67M | -688.80%-736M | 83.82%125M | 102.30%68M |
-Net exchange gains and losses | 77.59%-91M | -392.09%-406M | --139M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | --0 | --448M | --0 | ---- | ---80M | ---- | ---- | ---- | -1,414.97%-2.2B | --167M |
-Other non-cash items | 14.53%1.36B | 429.92%1.19B | -21.14%-361M | -708.16%-298M | -84.88%49M | -79.60%324M | 69.48%1.59B | -52.34%937M | 947.41%1.97B | -193.55%-232M |
Changes in working capital | 253.33%2.35B | -25.99%-1.53B | 54.80%-1.22B | -221.01%-2.69B | 348.10%2.22B | 41.17%-896M | -163.54%-1.52B | 64.86%2.4B | 169.26%1.45B | 124.82%540M |
-Change in receivables | -32.91%-311M | 93.26%-234M | -35.65%-3.47B | -152.99%-2.56B | 204.35%4.83B | 166.33%1.59B | -493.90%-2.39B | 165.48%607M | -159.61%-927M | 126.80%1.56B |
-Change in inventory | 160.65%1.11B | 5.41%-1.84B | -572.02%-1.94B | -74.61%411M | 9,623.53%1.62B | 98.37%-17M | -632.14%-1.04B | -90.93%196M | 289.15%2.16B | -306.76%-1.14B |
-Change in payables | 368.08%1.22B | -93.89%260M | 1,323.28%4.26B | 90.86%-348M | -48.85%-3.81B | -291.82%-2.56B | -5.80%1.33B | 429.07%1.42B | -213.16%-430M | -88.79%380M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 357.54%649M | -148.74%-252M |
-Provision for loans, leases and other losses | 19.13%330M | 539.68%277M | 67.69%-63M | 53.24%-195M | -553.26%-417M | -84.08%92M | 1,011.54%578M | --52M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --127M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -8.71%-761M | -32.83%-700M | -10.71%-527M | -10.44%-476M | 20.77%-431M | 16.31%-544M | 25.29%-650M | 30.51%-870M | -1.79%-1.25B | -18.96%-1.23B |
Interest received (cash flow from operating activities) | 88.42%179M | -35.81%95M | -31.48%148M | 30.91%216M | -35.55%165M | 18.52%256M | 13.68%216M | 11.11%190M | 17.93%171M | 10.69%145M |
Tax refund paid | 60.33%-332M | -98.34%-837M | -116.41%-422M | 82.86%-195M | 54.81%-1.14B | -35.89%-2.52B | -124.33%-1.85B | 6.03%-826M | 53.86%-879M | -171.37%-1.91B |
Other operating cash inflow (outflow) | 9.82%179M | -60.72%163M | -59.51%415M | 92.67%1.03B | 81.57%532M | 3,562.50%293M | -82.22%8M | -18.18%45M | -38.89%55M | 373.68%90M |
Operating cash flow | 70.77%18.32B | 29.88%10.73B | 3.99%8.26B | -51.79%7.94B | 2.85%16.47B | -5.26%16.02B | -22.37%16.91B | 20.58%21.78B | 44.47%18.06B | 5.64%12.5B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -109.15%-13.05B | 31.86%-6.24B | 22.53%-9.16B | 35.24%-11.82B | -18.66%-18.25B | 5.85%-15.38B | -23.49%-16.34B | 8.49%-13.23B | 3.21%-14.46B | -10.49%-14.94B |
Net investment product transactions | ---674M | --0 | 602.33%3.02B | -44.52%430M | -56.66%775M | --1.79B | ---- | --461M | ---- | ---- |
Net changes in other investments | -135.16%-214M | -265.45%-91M | 130.73%55M | 15.57%-179M | 61.80%-212M | -21.44%-555M | -180.37%-457M | 14.21%-163M | 30.40%-190M | -8.33%-273M |
Investing cash flow | -120.17%-13.94B | -4.08%-6.33B | 47.42%-6.08B | 34.60%-11.57B | -25.02%-17.69B | 15.75%-14.15B | -29.87%-16.8B | 11.71%-12.93B | 3.70%-14.65B | -20.05%-15.21B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -337.19%-4.2B | 78.89%-960M | -137.24%-4.55B | 282.55%12.21B | 548.95%3.19B | -23.22%-711M | 93.10%-577M | -119.32%-8.37B | -42,288.89%-3.82B | 96.50%-9M |
Net common stock issuance | ---599M | --0 | --0 | --0 | ---300M | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | -49.42%-384M | 0.00%-257M | ---257M | ---- | 17.12%-513M | 0.16%-619M | -50.12%-620M | -32.80%-413M | -0.97%-311M | -77.01%-308M |
Net other fund-raising expenses | -143.22%-771M | -6.73%-317M | -9.59%-297M | -24.88%-271M | -250.00%-217M | 68.04%-62M | 13.39%-194M | 8.94%-224M | -11.31%-246M | -10.50%-221M |
Financing cash flow | -287.94%-5.95B | 69.93%-1.53B | -142.72%-5.1B | 452.27%11.94B | 255.32%2.16B | -0.07%-1.39B | 84.55%-1.39B | -105.95%-9B | -712.64%-4.37B | -117.86%-538M |
Net cash flow | ||||||||||
Beginning cash position | 38.85%12.99B | -23.62%9.36B | 228.22%12.25B | 28.65%3.73B | 10.30%2.9B | -35.85%2.63B | -8.99%4.1B | -22.18%4.51B | -34.15%5.79B | 44.42%8.79B |
Current changes in cash | -154.89%-1.57B | 197.85%2.86B | -135.19%-2.93B | 779.58%8.31B | 98.53%945M | 137.25%476M | -714.01%-1.28B | 83.61%-157M | 70.50%-958M | -249.22%-3.25B |
Effect of exchange rate changes | -77.52%174M | 2,318.75%774M | -84.31%32M | 280.53%204M | 44.88%-113M | -7.33%-205M | 22.36%-191M | 24.54%-246M | -233.06%-326M | -53.42%245M |
Cash adjustments other than cash changes | ---- | ---1M | ---- | 200.00%1M | ---1M | ---- | 50.00%-1M | ---2M | ---- | ---- |
End cash Position | -10.75%11.59B | 38.85%12.99B | -23.62%9.36B | 228.22%12.25B | 28.65%3.73B | 10.30%2.9B | -35.85%2.63B | -8.99%4.1B | -22.18%4.51B | -34.15%5.79B |
Free cash flow | 520.26%5.2B | 184.83%839M | 74.60%-989M | -104.89%-3.89B | -459.85%-1.9B | 49.15%528M | -95.64%354M | 126.41%8.11B | 235.63%3.58B | 39.55%-2.64B |
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 |