GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | (FY)Sep 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -8.40%52.81B | -1.60%57.66B | 27.66%58.59B | 56.01%45.9B | -20.33%29.42B | 17.91%36.93B | 2.06%31.32B | 2.53%30.69B | 22.03%29.93B | -13.06%24.53B |
Net profit before non-cash adjustment | -39.45%35.44B | -0.25%58.52B | 68.80%58.67B | 56.14%34.76B | -15.11%22.26B | -4.92%26.22B | 17.00%27.58B | 17.38%23.57B | -18.61%20.08B | 9.84%24.67B |
Total adjustment of non-cash items | 32.08%21.9B | 16.28%16.58B | -17.79%14.26B | 52.86%17.35B | -13.45%11.35B | 26.63%13.11B | -9.55%10.35B | 1.99%11.45B | 23.12%11.22B | 24.91%9.12B |
-Depreciation and amortization | 22.28%17.76B | 7.52%14.52B | -0.34%13.51B | 6.80%13.55B | 5.23%12.69B | 6.40%12.06B | 12.86%11.34B | -4.78%10.04B | 10.82%10.55B | 19.68%9.52B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -18.56%351M | --431M | ---- | ---- | ---- | ---- | ---- |
-Share of associates | -3.99%-417M | -106.70%-401M | -6,566.67%-194M | 117.65%3M | 92.44%-17M | -89.08%-225M | -16.67%-119M | -78.95%-102M | 33.72%-57M | -21.13%-86M |
-Disposal profit | -100.48%-5M | 276.62%1.05B | 9,166.67%278M | 110.00%3M | -163.83%-30M | -31.88%47M | -85.35%69M | 970.45%471M | 320.00%44M | -131.75%-20M |
-Net exchange gains and losses | 72.90%-368M | -331.11%-1.36B | -162.50%-315M | -1,300.00%-120M | 190.91%10M | 88.89%-11M | -280.77%-99M | -144.07%-26M | 120.00%59M | -2,169.23%-295M |
-Other non-cash items | 78.05%4.93B | 181.79%2.77B | -72.35%983M | 304.66%3.56B | -240.08%-1.74B | 249.04%1.24B | -178.42%-832M | 68.15%1.06B | --631M | ---- |
Changes in working capital | 74.06%-4.53B | -21.71%-17.45B | -131.16%-14.33B | -48.17%-6.2B | -74.16%-4.19B | 63.66%-2.4B | -52.74%-6.61B | -215.07%-4.33B | 85.17%-1.37B | -497.93%-9.26B |
-Change in receivables | 973.03%4.89B | 118.36%456M | 72.29%-2.48B | -382.77%-8.96B | 539.53%3.17B | 68.98%-721M | 43.40%-2.32B | -146.02%-4.11B | 19.18%-1.67B | -138.18%-2.07B |
-Change in inventory | 69.12%-4.71B | -24.31%-15.25B | -72,282.35%-12.27B | 100.29%17M | -48.78%-5.91B | -44.38%-3.97B | -388.28%-2.75B | 76.23%-563M | -12.60%-2.37B | -65.41%-2.1B |
-Change in payables | -100.95%-4.04B | -76.63%-2.01B | -170.20%-1.14B | 299.88%1.62B | -135.66%-811M | 185.33%2.27B | -168.11%-2.67B | -141.28%-994M | 5,572.73%2.41B | -103.97%-44M |
-Provision for loans, leases and other losses | -20.88%1.74B | 40.76%2.19B | 38.86%1.56B | 275.86%1.12B | -5,007.69%-638M | -98.85%13M | -15.59%1.13B | 421.09%1.33B | 105.07%256M | -874.71%-5.05B |
-Changes in other current assets | 15.08%-2.4B | ---2.83B | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -45.00%-174M | -46.34%-120M | -54.72%-82M | 3.64%-53M | 0.00%-55M | 15.38%-55M | 46.28%-65M | -24.74%-121M | 0.00%-97M | -1.04%-97M |
Interest received (cash flow from operating activities) | 91.74%1.44B | 168.21%751M | 11.11%280M | -4.18%252M | -6.74%263M | 20.51%282M | -5.26%234M | -11.79%247M | 16.18%280M | -2.03%241M |
Tax refund paid | 33.32%-16.03B | -75.90%-24.04B | -120.78%-13.66B | 1.89%-6.19B | -0.41%-6.31B | 20.56%-6.28B | -69.70%-7.91B | 21.76%-4.66B | 30.90%-5.96B | -65.05%-8.62B |
Other operating cash inflow (outflow) | -200.00%-1M | 150.00%1M | -166.67%-2M | 400.00%3M | -150.00%-1M | 300.00%2M | -1M | 0 | 160.00%3M | -25.00%-5M |
Operating cash flow | 11.09%38.05B | -24.09%34.25B | 13.06%45.13B | 71.15%39.91B | -24.47%23.32B | 30.94%30.88B | -9.85%23.58B | 8.25%26.15B | 50.57%24.16B | -30.64%16.05B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 4.43%-28.15B | -72.69%-29.45B | 3.61%-17.06B | -2.34%-17.69B | -24.86%-17.29B | -9.40%-13.85B | 7.89%-12.66B | -51.06%-13.74B | 37.11%-9.1B | 3.43%-14.46B |
Net intangibles purchase and sale | -46.21%-1.27B | 1.92%-870M | -0.57%-887M | -72.27%-882M | -6.00%-512M | 1.43%-483M | 33.87%-490M | -74.76%-741M | 31.72%-424M | -23.21%-621M |
Net business purchase and sale | ---43.55B | ---- | ---- | ---- | 53.90%-313M | 82.66%-679M | ---3.92B | ---- | ---- | ---- |
Net investment product transactions | 18.88%-451M | ---556M | --0 | --0 | 398.48%1.97B | ---659M | ---- | 200.00%1B | ---1B | ---- |
Net changes in other investments | 86.08%-281M | -143.79%-2.02B | 156.45%4.61B | 2,783.58%1.8B | 83.93%-67M | -105.10%-417M | 2,771.58%8.18B | -98.06%285M | 845.79%14.71B | -209.31%-1.97B |
Investing cash flow | -124.03%-73.7B | -146.77%-32.9B | 20.54%-13.33B | -3.47%-16.78B | -0.80%-16.22B | -81.15%-16.09B | 32.72%-8.88B | -415.29%-13.2B | 124.54%4.19B | -24.71%-17.06B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 2,468.66%24.51B | -45.76%954M | -9.19%1.76B | 1,927.36%1.94B | 69.89%-106M | 54.76%-352M | -261.86%-778M | -142.83%-215M | 812.73%502M | -66.26%55M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---10.1B | --0 | -111,011.11%-10B | -800.00%-9M |
Cash dividends paid | 2.36%-11.8B | -29.86%-12.08B | -49.94%-9.3B | 0.08%-6.2B | 0.02%-6.21B | -17.08%-6.21B | 1.03%-5.3B | 7.57%-5.36B | -20.14%-5.8B | -15.12%-4.83B |
Net other fund-raising expenses | 80.69%-152M | -264.35%-787M | -3.85%-216M | -7.77%-208M | -62.18%-193M | 13.77%-119M | -3.76%-138M | -13.68%-133M | -19.39%-117M | 10.09%-98M |
Financing cash flow | 205.41%12.56B | -53.54%-11.91B | -73.39%-7.76B | 31.24%-4.48B | 2.59%-6.51B | 59.07%-6.68B | -186.02%-16.32B | 62.97%-5.71B | -215.97%-15.41B | -17.85%-4.88B |
Net cash flow | ||||||||||
Beginning cash position | -7.03%114.42B | 36.73%123.07B | 30.88%90.01B | 0.37%68.77B | 10.83%68.52B | -2.46%61.82B | 18.27%63.39B | 17.65%53.6B | -7.56%45.56B | 15.00%49.28B |
Current changes in cash | -118.72%-23.09B | -143.92%-10.56B | 28.81%24.04B | 3,020.40%18.66B | -92.62%598M | 599.26%8.11B | -122.40%-1.62B | -43.95%7.25B | 319.61%12.93B | -210.72%-5.89B |
Effect of exchange rate changes | -34.68%1.25B | -78.80%1.91B | 250.16%9.02B | 848.84%2.58B | 75.60%-344M | -2,411.48%-1.41B | -97.60%61M | 151.92%2.54B | -326.26%-4.89B | 94.86%2.16B |
Cash adjustments other than cash changes | 200.00%1M | -200.00%-1M | 200.00%1M | 50.00%-1M | -100.00%-2M | -150.00%-1M | --2M | ---- | ---- | --1M |
End cash Position | -19.09%92.58B | -7.03%114.42B | 36.73%123.07B | 30.88%90.01B | 0.37%68.77B | 10.83%68.52B | -2.46%61.82B | 18.27%63.39B | 17.65%53.6B | -7.56%45.56B |
Free cash flow | 122.89%8.54B | -85.87%3.83B | 27.84%27.12B | 293.13%21.22B | -67.11%5.4B | 58.78%16.41B | -11.22%10.33B | -20.23%11.64B | 2,158.82%14.59B | -91.49%646M |
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 |