Hephaist
6433
Okamoto Glass
7746
Beat Holdings
9399
Living Technologies
4445
Btm
5247
(FY)Jul 31, 2024 | (FY)Jul 31, 2023 | (FY)Jul 31, 2022 | (FY)Jul 31, 2021 | (FY)Jul 31, 2020 | (FY)Jul 31, 2019 | (FY)Jul 31, 2018 | (FY)Jul 31, 2017 | (FY)Jul 31, 2016 | (FY)Jul 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -12.36%1.06B | 19.77%1.21B | 7.39%1.01B | 5.82%937.51M | 0.07%885.96M | 34.89%885.39M | -12.36%656.38M | 44.38%748.95M | 6.18%518.72M | 77.14%488.52M |
Net profit before non-cash adjustment | 4.98%1.18B | 11.24%1.13B | 32.96%1.01B | -12.28%761.15M | 0.53%867.72M | 37.61%863.15M | -23.72%627.27M | 45.62%822.33M | 24.53%564.71M | 73.97%453.47M |
Total adjustment of non-cash items | -311.16%-149.51M | 672.77%70.81M | -113.91%-12.36M | 47.35%88.86M | 31.20%60.3M | 187.27%45.96M | 228.96%16M | -125.65%-12.41M | 26.74%48.38M | 7.96%38.17M |
-Depreciation and amortization | -2.36%31.32M | -29.11%32.08M | -27.61%45.25M | 224.41%62.51M | 15.39%19.27M | -24.83%16.7M | -3.15%22.22M | 40.95%22.94M | 155.61%16.28M | 24.57%6.37M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -96.86%381K |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,448.30%24.8M | -123.17%-1.06M |
-Disposal profit | --0 | --0 | ---- | ---- | ---- | 1,635.57%2.59M | --149K | ---- | ---- | --102K |
-Net exchange gains and losses | ---20.25M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | 1,024.13%11.6M | --1.03M | ---- | ---- | ---- | ---- |
-Other non-cash items | -514.65%-160.59M | 167.22%38.73M | -318.69%-57.61M | -10.49%26.35M | 14.77%29.43M | 502.84%25.65M | 81.99%-6.37M | -583.93%-35.35M | -77.44%7.3M | 138.98%32.38M |
Changes in working capital | 166.29%24.4M | 28.72%9.16M | -91.87%7.12M | 308.04%87.51M | -77.27%-42.06M | -281.02%-23.73M | 121.50%13.11M | 35.38%-60.98M | -2,930.22%-94.36M | 84.60%-3.11M |
-Change in receivables | -168.31%-60.61M | -148.96%-22.59M | 53.92%-9.07M | -340.19%-19.69M | -52.02%8.2M | -28.78%17.09M | 127.35%23.99M | -0.73%-87.71M | -69.44%-87.08M | -69.82%-51.39M |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | 55.56%56K | -10.00%36K | 168.97%40K | -100.84%-58K | 279.34%6.92M |
-Change in payables | 987.51%43.35M | 121.71%3.99M | -144.97%-18.36M | 181.10%40.84M | -67.35%-50.35M | -278.70%-30.09M | -111.96%-7.95M | 662.38%66.46M | 97.98%8.72M | 861.35%4.4M |
-Change in accrued expense | 123.51%865K | -84.34%387K | 4.26%2.47M | 2,091.60%2.37M | 51.43%-119K | -108.67%-245K | 127.28%2.83M | -13.07%-10.36M | -155.34%-9.16M | 261.90%16.56M |
-Provision for loans, leases and other losses | 8.59%5.33M | 111.92%4.91M | -164.39%-41.21M | 30,371.43%63.99M | 103.11%210K | -13.08%-6.74M | 42.55%-5.96M | ---10.38M | ---- | ---- |
-Changes in other current assets | 57.84%35.46M | -69.34%22.47M | --73.29M | --0 | ---- | -2,441.98%-3.79M | 100.85%162K | -180.54%-19.02M | -133.23%-6.78M | 130.22%20.4M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | 99,277.50%39.75M | 14.29%40K | 12.90%35K | 10.71%31K | 21.74%28K | 21.05%23K | 11.76%19K | -94.10%17K | 414.29%288K | 180.00%56K |
Tax refund paid | -61.61%-432.68M | 19.98%-267.73M | -22.82%-334.57M | 28.34%-272.41M | -226.87%-380.16M | 63.85%-116.31M | -49.55%-321.72M | -11.21%-215.14M | -31.47%-193.44M | -224.87%-147.14M |
Other operating cash inflow (outflow) | 0 | 0 | -1K | 0 | 0 | 0 | 200.00%1K | -1K | 0 | 200.00%1K |
Operating cash flow | -29.24%663.81M | 39.55%938.09M | 1.07%672.24M | 31.49%665.13M | -34.23%505.83M | 129.81%769.1M | -37.31%334.67M | 63.97%533.83M | -4.65%325.57M | 48.12%341.44M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 4.38%-13.66M | 44.04%-14.28M | -32.05%-25.52M | -251.36%-19.33M | -119.30%-5.5M | 95.20%-2.51M | -13.70%-52.26M | -809.96%-45.96M | 84.41%-5.05M | -30.10%-32.41M |
Net intangibles purchase and sale | 97.64%-300K | 67.27%-12.71M | -487.81%-38.83M | 51.43%-6.61M | 35.71%-13.6M | -707.79%-21.16M | -4.76%-2.62M | 64.30%-2.5M | 55.08%-7M | -451.66%-15.59M |
Net investment product transactions | ---4.05B | --0 | ---- | ---- | ---- | ---- | ---- | --3.25M | ---- | ---- |
Net changes in other investments | -1,094.28%-29.46M | -101.53%-2.47M | 341.87%161.07M | -6,659,200.00%-66.59M | 0.00%-1K | 99.98%-1K | 94.40%-5.43M | -1,436.84%-96.93M | 107.30%7.25M | -1,215.12%-99.36M |
Investing cash flow | -13,792.81%-4.09B | -130.46%-29.46M | 204.53%96.72M | -384.37%-92.52M | 19.28%-19.1M | 60.76%-23.67M | 57.57%-60.31M | -2,859.44%-142.14M | 96.74%-4.8M | -317.57%-147.35M |
Financing cash flow | ||||||||||
Net common stock issuance | --0 | 15.47%-109.83M | 56.68%-129.94M | -166.87%-299.91M | -28.14%-112.38M | -1,330.06%-87.7M | 107.19%7.13M | -1,648.74%-99.1M | -99.35%6.4M | --977.04M |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---10.87M |
Cash dividends paid | -25.15%-150.11M | -8.39%-119.95M | ---110.66M | ---- | ---- | ---- | ---- | ---58.8M | ---- | ---- |
Net other fund-raising expenses | ---- | 0.00%-1K | ---1K | ---- | ---- | ---- | ---- | ---- | -2,016,300.00%-20.16M | ---1K |
Financing cash flow | 34.67%-150.11M | 4.49%-229.78M | 19.78%-240.6M | -166.87%-299.91M | -28.14%-112.38M | -1,330.06%-87.7M | 104.52%7.13M | -1,047.15%-157.91M | -101.42%-13.77M | --966.17M |
Net cash flow | ||||||||||
Beginning cash position | 16.55%4.78B | 14.79%4.1B | 8.26%3.57B | 12.79%3.3B | 29.00%2.93B | 14.17%2.27B | 13.34%1.99B | 21.23%1.75B | 406.17%1.45B | 215.87%285.66M |
Current changes in cash | -627.15%-3.58B | 28.48%678.86M | 93.75%528.36M | -27.15%272.7M | -43.09%374.34M | 133.66%657.74M | 20.41%281.49M | -23.85%233.78M | -73.54%307M | 494.33%1.16B |
Effect of exchange rate changes | --19.83M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | ---- | -200.00%-1K | 200.00%1K | ---1K | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | -74.45%1.22B | 16.55%4.78B | 14.79%4.1B | 8.26%3.57B | 12.79%3.3B | 29.00%2.93B | 14.17%2.27B | 13.34%1.99B | 21.23%1.75B | 406.17%1.45B |
Free cash flow | -28.67%649.85M | 49.96%911.05M | -4.95%607.53M | 31.33%639.2M | -34.71%486.73M | 166.42%745.44M | -42.35%279.8M | 54.81%485.36M | 6.87%313.51M | 44.67%293.36M |
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 |