(FY)Jun 30, 2024 | (FY)Jun 30, 2023 | (FY)Jun 30, 2022 | (FY)Jun 30, 2021 | |
---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||
Cash from operating activities | 85.55%-24.9M | -38,354.24%-172.28M | -100.56%-448K | 79.57M |
Net profit before non-cash adjustment | 113.59%23.32M | -101.51%-171.6M | -265.55%-85.16M | --51.44M |
Total adjustment of non-cash items | -10.78%31.73M | 21.67%35.57M | 42.44%29.23M | --20.52M |
-Depreciation and amortization | 51.49%25.17M | 83.49%16.62M | 93.34%9.06M | --4.68M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --3.62M |
-Disposal profit | ---- | ---- | 140.54%10.69M | --4.45M |
-Other non-cash items | -65.39%6.56M | 99.83%18.95M | 22.00%9.48M | --7.77M |
Changes in working capital | -120.61%-79.94M | -165.32%-36.24M | 628.87%55.47M | --7.61M |
-Change in receivables | -174.16%-39.7M | 169.55%53.54M | -1,610.79%-76.98M | --5.1M |
-Change in inventory | 8.21%-48.55M | -403.66%-52.89M | 125.35%17.42M | ---68.72M |
-Change in payables | 216.37%36.08M | -207.04%-31M | -52.86%28.96M | --61.44M |
-Changes in other current assets | -722.24%-26.33M | -120.04%-3.2M | 159.00%15.98M | ---27.09M |
-Changes in other current liabilities | 46.24%-1.44M | -103.82%-2.68M | 90.04%70.09M | --36.88M |
Dividends paid (cash flow from operating activities) | ||||
Dividends received (cash flow from operating activities) | ||||
Interest paid (cash flow from operating activities) | -36.36%-450K | 65.70%-330K | 14.41%-962K | -1.12M |
Interest received (cash flow from operating activities) | 0 | 0 | 0 | 0 |
Tax refund paid | -181.36%-8.71M | 153.24%10.7M | -344.70%-20.1M | -4.52M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 1K |
Operating cash flow | 78.97%-34.06M | -652.84%-161.91M | -129.09%-21.51M | --73.93M |
Investing cash flow | ||||
Net PPE purchase and sale | 96.48%-451K | -53.22%-12.82M | 26.87%-8.37M | ---11.44M |
Net intangibles purchase and sale | -116.80%-89.01M | -9.82%-41.06M | -164.34%-37.39M | ---14.14M |
Net business purchase and sale | ---- | ---- | ---- | ---5M |
Net investment product transactions | ---- | ---- | ---- | ---1.2M |
Net changes in other investments | -100.04%-1K | 29.60%2.4M | 106.17%1.86M | ---30.07M |
Investing cash flow | -73.82%-89.46M | -17.25%-51.47M | 29.02%-43.9M | ---61.85M |
Financing cash flow | ||||
Net issuance payments of debt | 199.72%66.86M | -59.12%-67.04M | -168.00%-42.13M | --61.96M |
Net common stock issuance | -99.86%761K | -15.19%549.36M | --647.72M | --0 |
Issuance fees | -430.40%-10.61M | ---2M | --0 | ---- |
Net other fund-raising expenses | ---1K | ---- | ---- | ---- |
Financing cash flow | -88.13%57.01M | -20.69%480.32M | 877.38%605.59M | --61.96M |
Net cash flow | ||||
Beginning cash position | 34.14%1.05B | 223.47%781.91M | 45.09%241.72M | --166.61M |
Current changes in cash | -124.92%-66.51M | -50.58%266.95M | 629.55%540.19M | --74.04M |
Effect of exchange rate changes | ---- | ---- | --0 | ---- |
Cash adjustments other than cash changes | ---- | 0.00%-1K | -100.09%-1K | --1.07M |
End cash Position | -6.34%982.35M | 34.14%1.05B | 223.47%781.91M | --241.72M |
Free cash flow | 42.76%-123.52M | -220.82%-215.78M | -239.11%-67.26M | --48.35M |
Currency Unit | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data