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 | 7.16%778M | 0.83%726M | -40.05%720M | -5.73%1.2B | 10.11%1.27B | -5.09%1.16B | 52.18%1.22B | -10.60%801M | 271.78%896M | -65.77%241M |
Net profit before non-cash adjustment | 0.00%779M | -7.81%779M | -34.19%845M | 10.40%1.28B | 0.61%1.16B | 13.00%1.16B | 39.56%1.02B | 93.92%733M | -88.49%378M | 546.65%3.29B |
Total adjustment of non-cash items | 41.86%-50M | 44.16%-86M | -833.33%-154M | -82.93%21M | 2,150.00%123M | -103.00%-6M | 257.14%200M | -90.43%56M | 106.08%585M | -935.63%-9.62B |
-Depreciation and amortization | 0.95%106M | 8.25%105M | 4.30%97M | 1.09%93M | -9.80%92M | 0.99%102M | 2.02%101M | -26.67%99M | 3.05%135M | 9.17%131M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 100.75%50M | -438.81%-6.69B |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -17,156.00%-4.26B |
-Net exchange gains and losses | -300.00%-72M | 62.50%-18M | -182.35%-48M | -148.57%-17M | 288.89%35M | 125.00%9M | -90.91%4M | -87.68%44M | 5,000.00%357M | -41.67%7M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1M | --0 |
-Other non-cash items | 51.45%-84M | 14.78%-173M | -269.09%-203M | -1,275.00%-55M | 96.58%-4M | -223.16%-117M | 209.20%95M | -307.14%-87M | -96.49%42M | 667.31%1.2B |
Changes in working capital | 53.13%49M | 14.29%32M | 126.67%28M | -650.00%-105M | -380.00%-14M | 200.00%5M | -141.67%-5M | 117.91%12M | -101.02%-67M | 484.62%6.58B |
-Change in receivables | -67.16%67M | 246.76%204M | -13.01%-139M | -778.57%-123M | -333.33%-14M | -92.77%6M | 396.43%83M | 49.09%-28M | -104.79%-55M | 771.93%1.15B |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Provision for loans, leases and other losses | 89.53%-18M | -202.99%-172M | 827.78%167M | --18M | --0 | 98.86%-1M | -320.00%-88M | --40M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -100.22%-12M | 333.20%5.43B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -146M | 0 | 0 | |||||||
Interest received (cash flow from operating activities) | 8.68%238M | 18.38%219M | 44.53%185M | 20.75%128M | 4.95%106M | 17.44%101M | -35.34%86M | 504.55%133M | 633.33%22M | 0.00%3M |
Tax refund paid | 13.61%-273M | 13.66%-316M | 4.19%-366M | 13.57%-382M | -19.78%-442M | -17.14%-369M | 70.67%-315M | -349.37%-1.07B | -52.23%-239M | 30.53%-157M |
Other operating cash inflow (outflow) | 0.00%1M | 1M | 0 | 0 | 196.15%75M | -78M | 0 | 107.46%5M | 40.18%-67M | -11,300.00%-112M |
Operating cash flow | 18.10%744M | 16.88%630M | -43.08%539M | -6.52%947M | 52.33%1.01B | -32.83%665M | 833.33%990M | -122.06%-135M | 2,548.00%612M | -105.19%-25M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 79.90%-42M | -20,800.00%-209M | 0.00%-1M | 66.67%-1M | 0.00%-3M | -200.00%-3M | ---1M | --0 | -4,100.00%-42M | 95.00%-1M |
Net investment product transactions | -12.68%-160M | 81.89%-142M | -945.33%-784M | -36.36%-75M | 94.86%-55M | -217.80%-1.07B | ---337M | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | 1.97%-7.45B | 2.56%-7.6B | ---7.8B | ---- | ---- | ---- | ---10M |
Repayment of advance payments to other parties and cash income from loans | 0.00%28M | 55.56%28M | -99.76%18M | -3.09%7.61B | 1,739.58%7.86B | -44.11%427M | --764M | ---- | -55.45%49M | -8.33%110M |
Net changes in other investments | -663.64%-84M | 89.72%-11M | 76.79%-107M | -22.61%-461M | -64.19%-376M | -22,800.00%-229M | -100.22%-1M | 189.74%446M | -564.49%-497M | 813.33%107M |
Investing cash flow | 22.75%-258M | 61.78%-334M | -133.07%-874M | -109.50%-375M | 97.94%-179M | -2,141.41%-8.68B | -4.71%425M | 191.02%446M | -337.86%-490M | 142.35%206M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | 69.15%-236M | -2,960.00%-765M | -4.17%-25M | -148.00%-24M | --50M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | 45,464.71%7.71B | ---17M | --0 | ---- | --0 |
Cash dividends paid | ---- | ---199M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1M |
Financing cash flow | --0 | ---199M | --0 | --0 | --0 | 1,056.01%7.48B | -3,028.00%-782M | -4.17%-25M | -148.98%-24M | --49M |
Net cash flow | ||||||||||
Beginning cash position | 5.24%2.71B | -8.07%2.57B | 26.58%2.8B | 59.14%2.21B | -28.86%1.39B | 49.96%1.95B | 16.13%1.3B | 3.70%1.12B | 42.18%1.08B | 417.69%761M |
Current changes in cash | 401.03%486M | 128.96%97M | -158.57%-335M | -31.41%572M | 255.89%834M | -184.52%-535M | 121.33%633M | 191.84%286M | -57.39%98M | -59.44%230M |
Effect of exchange rate changes | 73.68%66M | -64.81%38M | 575.00%108M | 233.33%16M | 58.62%-12M | -270.59%-29M | 116.19%17M | -84.21%-105M | -163.33%-57M | 95.65%90M |
Cash adjustments other than cash changes | ---- | ---- | --1M | ---- | ---- | ---- | --1M | ---- | -200.00%-1M | 0.00%1M |
End cash Position | 20.38%3.26B | 5.24%2.71B | -8.07%2.57B | 26.58%2.8B | 59.14%2.21B | -28.86%1.39B | 49.96%1.95B | 16.13%1.3B | 3.70%1.12B | 42.18%1.08B |
Free cash flow | 66.75%702M | -21.75%421M | -43.13%538M | -6.34%946M | 52.57%1.01B | -33.06%662M | 832.59%989M | -123.68%-135M | 2,292.31%570M | -105.63%-26M |
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 |