GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 67.27%4.52B | 235.58%7.5B | 73.66%2.14B | -14.38%1.04B | 361.65%1.62B | 564.41%2.7B | -37.04%2.23B | 48.02%1.23B | 43.80%1.22B | -179.99%-618.95M |
Net profit before non-cash adjustment | 66.18%5.35B | 164.26%12.58B | 78.81%2.68B | 69.88%3.51B | 378.33%3.17B | 504.54%3.22B | 52.30%4.76B | 131.71%1.5B | 649.15%2.07B | -2.89%663.09M |
Total adjustment of non-cash items | 853.08%184.03M | 1,238.32%1.6B | 2,631.71%983.34M | 157.69%536.73M | 115.69%64.45M | -80.76%19.31M | 84.34%-140.89M | 94.07%-38.84M | -79.72%208.29M | 21.67%-410.72M |
-Depreciation and amortization | 22.41%168.09M | 6.44%614.08M | 9.59%167.81M | 11.49%163.38M | 1.62%145.59M | 2.47%137.31M | 7.19%576.92M | 6.51%153.12M | 4.92%146.54M | 13.12%143.26M |
-Reversal of impairment losses recognized in profit and loss | ---- | --0 | ---- | ---- | ---- | ---- | --509.39M | ---- | ---- | ---- |
-Disposal profit | 66.54%-27.19M | 79.52%-109.13M | 96.21%-10.1M | --0 | -957.00%-17.76M | ---81.27M | 42.60%-532.87M | 37.69%-266.45M | -134.99%-268.49M | 100.65%2.07M |
-Other non-cash items | 217.44%43.14M | 258.26%1.1B | 289.85%825.64M | 13.06%373.36M | 88.60%-63.38M | -9.26%-36.73M | -36.31%-694.33M | -17.22%-434.89M | 174.76%330.23M | -68.38%-556.05M |
Changes in working capital | -89.06%-1.01B | -180.28%-6.69B | -561.38%-1.53B | -184.23%-3B | -85.55%-1.62B | -137.09%-536.16M | -280.34%-2.39B | -127.59%-231.29M | -131.41%-1.06B | -241.62%-871.32M |
-Change in receivables | -1,170.11%-1.22B | -40.02%-1.57B | 267.13%363.13M | -63.71%-1.62B | -2.44%-427.87M | -77.30%114.27M | -188.27%-1.12B | -131.35%-217.28M | -53.02%-987.13M | -162.54%-417.68M |
-Change in inventory | 138.42%672.15M | -114.95%-6B | 25.23%-715.89M | -342.79%-1.79B | -106.25%-1.74B | -199.14%-1.75B | -4,373.95%-2.79B | -944.44%-957.48M | -482.05%-405.27M | -31,455.36%-845.65M |
-Change in payables | -99.08%12.26M | -3.70%1.48B | -223.48%-794.71M | 12.53%609.45M | 9.92%338.17M | 2,907.51%1.33B | 889.04%1.54B | 1,690.79%643.62M | 45.44%541.6M | 432.26%307.65M |
-Provision for loans, leases and other losses | -175.70%-449.35M | -319.22%-511.31M | -199.32%-368.68M | -19.26%-173.99M | 22.20%194.34M | -7.87%-162.98M | 82.77%233.24M | 18.54%371.2M | 24.72%-145.89M | 2.18%159.03M |
-Changes in other current assets | ---5.54M | ---49.97M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Changes in other current liabilities | 68.63%-20.41M | 86.06%-33.95M | 151.07%36.44M | 53.08%-28.1M | 130.54%22.8M | -72.96%-65.08M | 16.92%-243.53M | -99.62%-71.34M | 37.69%-59.9M | 36.91%-74.66M |
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) | 25.43%386.59M | 29.41%660.9M | 7.05%101.39M | -6.61%166.66M | 3.91%84.65M | 97.48%308.2M | 16.52%510.71M | 61.73%94.72M | 5.28%178.46M | 451.76%81.46M |
Tax refund paid | -185.12%-3.58B | 6.44%-1.71B | 67.98%-17.32M | 6.70%-794.06M | 2,470.03%355.17M | -38.05%-1.26B | -235.59%-1.83B | -582.51%-54.08M | -158.79%-851.06M | -108.76%-14.99M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | -77.31%28.42M | -100.16%-2K | -77.09%28.42M | -1K |
Operating cash flow | -24.46%1.32B | 583.03%6.45B | 74.72%2.22B | -27.63%414.52M | 472.74%2.06B | 605.63%1.75B | -73.54%943.99M | 43.93%1.27B | -29.37%572.76M | -157.58%-552.47M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -837.16%-534.75M | 24.43%-1.34B | 75.23%-303.56M | -8,546.62%-795.06M | 58.01%-184.48M | 42.72%-57.06M | 10.27%-1.77B | -347.29%-1.23B | 99.42%-9.2M | -2,860.37%-439.32M |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | 213.82%235.24M | ---- | ---- | ---- |
Net investment product transactions | 53.19%-50.86M | 43.30%-282.51M | 174.25%269.85M | -136.54%-399.26M | 88.16%-44.45M | 87.25%-108.65M | -119.75%-498.26M | 2.13%-363.46M | 829.45%1.09B | -123.64%-375.56M |
Net changes in other investments | 113.87%8.22M | 80.59%-13.62M | -59.55%-76.49M | 381.61%175.15M | 36.69%-53.04M | -147.87%-59.25M | -667.90%-70.16M | 29.39%-47.94M | -57.32%-62.2M | -160.31%-83.79M |
Investing cash flow | -156.67%-577.4M | 22.33%-1.64B | 92.14%-110.2M | -199.79%-1.02B | 68.62%-281.97M | 72.83%-224.95M | -596.89%-2.11B | -96.56%-1.4B | 151.84%1.02B | -158.27%-898.66M |
Financing cash flow | ||||||||||
Net common stock issuance | 4,903.39%733.85M | 443.93%3.42B | 69,114.19%987.59M | 108.04%27.67M | 1,842.29%2.39B | 102.87%14.67M | -686.73%-993.14M | 98.87%-1.43M | ---344.22M | ---136.93M |
Cash dividends paid | -180.78%-1.57B | -38.82%-1.63B | -51.29%-27.9M | -81.78%-1.02B | 23.07%-14.56M | 1.94%-559.3M | 0.42%-1.17B | 3.93%-18.44M | 1.57%-563.02M | 9.00%-18.93M |
Net other fund-raising expenses | -140.00%-9.25M | 2,312,500.00%23.12M | --0 | --0 | ---1K | --23.13M | -100.01%-1K | ---- | ---- | ---- |
Financing cash flow | -62.19%-845.82M | 183.81%1.81B | 4,928.63%959.69M | -9.76%-995.78M | 1,621.34%2.37B | 51.75%-521.51M | -67.08%-2.16B | 86.33%-19.88M | -58.61%-907.24M | -1,006.43%-155.86M |
Net cash flow | ||||||||||
Beginning cash position | 29.31%29.35B | -12.70%22.7B | 14.96%26.27B | 25.69%27.88B | -0.20%23.72B | -12.70%22.7B | 11.95%26B | -11.99%22.85B | -19.84%22.18B | -5.52%23.77B |
Current changes in cash | -109.76%-98.3M | 299.15%6.62B | 2,134.68%3.07B | -333.00%-1.6B | 358.15%4.15B | 144.66%1.01B | -223.38%-3.33B | -720.87%-150.86M | 139.68%686.87M | -164.60%-1.61B |
Effect of exchange rate changes | -8.27%14.66M | 21.42%28.3M | 1,824.70%13.13M | 42.87%-9.66M | -49.07%8.86M | -32.26%15.98M | -70.39%23.31M | -104.96%-761K | -174.47%-16.91M | -26.22%17.39M |
Cash adjustments other than cash changes | ---- | 0.00%1K | --0 | --0 | --2K | ---1K | -50.00%1K | 200.00%3K | 0.00%-1K | ---- |
End cash Position | 23.38%29.27B | 29.31%29.35B | 29.31%29.35B | 14.96%26.27B | 25.69%27.88B | -0.20%23.72B | -12.70%22.7B | -12.70%22.7B | -11.99%22.85B | -19.84%22.18B |
Free cash flow | -53.43%790.16M | 708.64%5.11B | 4,141.94%1.92B | -167.52%-380.54M | 287.21%1.87B | 480.04%1.7B | -152.75%-839.17M | -92.58%45.18M | 173.80%563.56M | -206.00%-1B |
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 |