Hephaist
6433
Okamoto Glass
7746
Beat Holdings
9399
Living Technologies
4445
Btm
5247
(FY)Jun 30, 2024 | (FY)Jun 30, 2023 | (FY)Jun 30, 2022 | (FY)Jun 30, 2021 | (FY)Jun 30, 2020 | (FY)Jun 30, 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 | -22.69%236.7M | -5.69%306.18M | 3,528.05%324.64M | -105.24%-9.47M | 167.35%180.67M | -81.62%-268.25M | -447.57%-147.7M | 163.55%42.49M | -1,058.72%-66.87M | -287.19%-5.77M |
Net profit before non-cash adjustment | 10.51%261.9M | -9.51%237M | 414.07%261.91M | 307.59%50.95M | 95.85%-24.54M | -296.47%-591.43M | -269.15%-149.17M | 44.96%-40.41M | -235.34%-73.42M | -467.24%-21.9M |
Total adjustment of non-cash items | -3.00%57.61M | 1,087.45%59.4M | -127.56%-6.02M | -76.93%21.83M | -55.37%94.62M | 292.56%212M | -39.83%54.01M | 37.86%89.76M | 894.68%65.11M | -141.15%-8.19M |
-Depreciation and amortization | 7.38%86.32M | 23.87%80.39M | 16.21%64.9M | 16.43%55.85M | -40.77%47.97M | 31.73%80.98M | 15.45%61.47M | -13.37%53.25M | -13.61%61.46M | 94.92%71.15M |
-Reversal of impairment losses recognized in profit and loss | --624K | --0 | -71.98%248K | -93.70%885K | -81.86%14.05M | --77.45M | ---- | ---- | ---- | --4.34M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 91.30%-10K | 77.97%-115K |
-Disposal profit | ---- | ---- | --0 | -949.38%-850K | 66.67%-81K | 73.27%-243K | -0.33%-909K | -137.50%-906K | --2.42M | --0 |
-Net exchange gains and losses | ---- | ---- | -843.93%-46.09M | -522.83%-4.88M | 87.70%-784K | -184.89%-6.38M | 385.55%7.51M | -154.60%-2.63M | 729.67%4.82M | ---765K |
-Remuneration paid in stock | --0 | -58.36%473K | -64.13%1.14M | -86.87%3.17M | -47.26%24.12M | 66.08%45.74M | 128.18%27.54M | --12.07M | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---8.47M |
-Other non-cash items | -36.63%-29.33M | 18.09%-21.46M | 18.98%-26.2M | -446.07%-32.34M | -35.36%9.35M | 134.74%14.46M | -248.70%-41.61M | 882.22%27.98M | 95.19%-3.58M | -362.54%-74.33M |
Changes in working capital | -947.05%-82.82M | -85.78%9.78M | 183.58%68.74M | -174.36%-82.24M | -0.52%110.6M | 311.66%111.18M | -665.94%-52.53M | 88.29%-6.86M | -340.80%-58.56M | 206.70%24.32M |
-Change in receivables | -426.95%-96.1M | 1,899.88%29.39M | 98.01%-1.63M | -2,217.59%-82.12M | -97.43%3.88M | 378.90%151.13M | -275.92%-54.19M | 70.32%-14.42M | -385.04%-48.57M | 169.40%17.04M |
-Change in inventory | -162.71%-10.77M | 299.74%17.18M | -124.00%-8.6M | 326.75%35.84M | 43.61%-15.81M | -596.08%-28.03M | -232.47%-4.03M | 121.91%3.04M | -546.16%-13.87M | -415.27%-2.15M |
-Change in prepaid assets | 357.03%9.36M | -9.61%-3.64M | -115.83%-3.32M | 174.51%20.98M | -135.63%-28.16M | ---11.95M | ---- | ---- | ---- | ---- |
-Change in payables | 132.25%16.17M | -255.63%-50.15M | 210.80%32.23M | -208.79%-29.09M | 17.64%26.74M | 2,409.65%22.73M | -114.27%-984K | 41.15%6.9M | 110.38%4.89M | 159.14%2.32M |
-Change in accrued expense | -77.41%2.05M | -17.86%9.07M | 147.55%11.04M | -192.20%-23.23M | 168.12%25.19M | 170.75%9.4M | 52.26%3.47M | 129.71%2.28M | -208.00%-7.67M | 126.60%7.1M |
-Provision for loans, leases and other losses | 12.03%7.13M | -73.23%6.37M | -54.44%23.79M | 4,733.98%52.21M | --1.08M | ---- | ---- | ---- | ---- | ---- |
-Changes in other current assets | -784.90%-10.66M | -89.79%1.56M | 126.81%15.24M | -158.19%-56.84M | 404.33%97.67M | -1,102.34%-32.1M | 168.76%3.2M | -169.82%-4.66M | --6.67M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 7.51%-2.1M | -2.30%-2.27M | -43.95%-2.21M | -266.19%-1.54M | 43.24%-420K | -29.37%-740K | -61.58%-572K | 66.25%-354K | 36.42%-1.05M | 47.30%-1.65M |
Interest received (cash flow from operating activities) | 0.00%14K | 27.27%14K | -91.85%11K | 75.32%135K | -91.59%77K | -48.54%916K | -1.39%1.78M | -20.45%1.81M | 178.06%2.27M | 768.09%816K |
Tax refund paid | 59.53%-15.13M | -143.85%-37.38M | 61.36%-15.33M | -2,468.96%-39.68M | 156.57%1.68M | 91.73%-2.96M | -1,313.55%-35.79M | -263.79%-2.53M | 91.23%-696K | -264.87%-7.94M |
Other operating cash inflow (outflow) | -6.07%17.3M | 8.80%18.42M | 3.35%16.93M | 691.02%16.38M | -64.44%2.07M | 42.68%5.82M | 7.79%4.08M | -54.47%3.79M | -89.72%8.32M | 155.32%80.93M |
Operating cash flow | -16.90%236.8M | -12.06%284.96M | 1,048.27%324.03M | -118.56%-34.17M | 169.41%184.08M | -48.83%-265.21M | -494.25%-178.2M | 177.89%45.2M | -187.41%-58.03M | 124.52%66.39M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 67.12%-32.48M | 30.42%-98.79M | -434.05%-141.97M | 23.70%-26.58M | 75.40%-34.84M | -73.72%-141.62M | -157.95%-81.52M | -74.87%-31.6M | 82.51%-18.07M | -219.71%-103.32M |
Net intangibles purchase and sale | 91.03%-1.62M | -336.34%-18.07M | -222.26%-4.14M | ---1.29M | ---- | -122.65%-10.77M | -42.50%-4.84M | -394.18%-3.4M | 27.38%-687K | 73.37%-946K |
Net investment product transactions | --0 | 101.43%100K | ---7M | ---- | ---- | --100M | ---- | ---- | ---102.79M | ---- |
Net changes in other investments | --1.66M | ---- | -57.51%800K | 2,082.11%1.88M | 96.11%-95K | -200.25%-2.44M | -202.52%-813K | 127.62%793K | -145.27%-2.87M | 254.04%6.34M |
Investing cash flow | 72.21%-32.44M | 23.35%-116.76M | -486.14%-152.31M | 25.62%-25.99M | 36.28%-34.94M | 37.10%-54.83M | -154.85%-87.17M | 72.51%-34.21M | -27.06%-124.42M | -144.90%-97.92M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | 0.00%100M | --100M | ---- | ---- | ---- | 15.38%-14.42M | 74.58%-17.04M | -135.56%-67.04M |
Net common stock issuance | --0 | ---23K | --0 | -90.54%3M | 112.86%31.74M | 5.07%14.91M | -96.29%14.19M | 4,378.99%382.69M | -87.07%8.54M | -95.13%66.07M |
Increase or decrease of lease financing | -5.29%-14.46M | 29.62%-13.73M | -16.24%-19.51M | -74.15%-16.78M | 18.59%-9.64M | -27.54%-11.84M | 31.77%-9.28M | 30.35%-13.6M | -19.71%-19.53M | -16.80%-16.32M |
Cash dividends paid | ---58.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 0.00%-1K | 0.00%-1K | ---1K | ---- | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- |
Financing cash flow | -431.87%-73.15M | -117.09%-13.75M | -6.64%80.49M | 290.16%86.22M | 619.80%22.1M | -37.44%3.07M | -98.62%4.91M | 1,365.38%354.66M | -62.17%-28.03M | -101.31%-17.28M |
Net cash flow | ||||||||||
Beginning cash position | 10.10%1.66B | 20.86%1.5B | 2.14%1.25B | 16.27%1.22B | -22.99%1.05B | -15.98%1.36B | 29.37%1.62B | -14.40%1.25B | -3.06%1.46B | 646.60%1.51B |
Current changes in cash | -15.05%131.2M | -38.76%154.45M | 867.77%252.21M | -84.78%26.06M | 154.02%171.24M | -21.70%-316.97M | -171.23%-260.46M | 273.72%365.65M | -331.13%-210.48M | -103.74%-48.82M |
Effect of exchange rate changes | 121.44%516K | -132.17%-2.41M | 22,775.76%7.48M | 94.83%-33K | -115.90%-638K | 167.82%4.01M | -30.78%1.5M | 1,269.73%2.16M | -107.05%-185K | -18.99%2.62M |
Cash adjustments other than cash changes | ---- | -200.00%-1K | 200.00%1K | -200.00%-1K | --1K | ---- | -200.00%-1K | 150.00%1K | ---2K | ---- |
End cash Position | 7.95%1.79B | 10.10%1.66B | 20.86%1.5B | 2.14%1.25B | 16.27%1.22B | -22.99%1.05B | -15.98%1.36B | 29.37%1.62B | -14.40%1.25B | -3.06%1.46B |
Free cash flow | 20.58%202.7M | -5.51%168.11M | 386.78%177.92M | -141.57%-62.04M | 135.74%149.23M | -56.08%-417.6M | -2,722.81%-267.55M | 113.28%10.2M | -102.72%-76.79M | -501.16%-37.88M |
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 |