Migalo Holdings
5535
Hokushin
7897
Leoclan
7681
AR Advanced Technology
5578
GFA
8783
(FY)Oct 31, 2023 | (FY)Oct 31, 2022 | (FY)Oct 31, 2021 | (FY)Oct 31, 2020 | (FY)Oct 31, 2019 | (FY)Oct 31, 2018 | (FY)Oct 31, 2017 | (FY)Oct 31, 2016 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | 388.09%2.58B | -42.84%527.71M | 111.50%923.19M | 50.31%436.48M | 6.70%290.4M | 67.07%272.16M | 35.33%162.9M | 120.37M |
Net profit before non-cash adjustment | 201.30%2.25B | -19.13%745.67M | 2,017.48%922.1M | -89.36%43.55M | 30.67%409.3M | 82.02%313.24M | 71.99%172.09M | --100.06M |
Total adjustment of non-cash items | 58.79%381.38M | 34.55%240.17M | -45.27%178.5M | 572.18%326.13M | 32.57%48.52M | -16.15%36.6M | 340.10%43.65M | --9.92M |
-Depreciation and amortization | 42.10%320.71M | 59.61%225.7M | -10.26%141.4M | 450.21%157.57M | 60.55%28.64M | 36.21%17.84M | 166.43%13.1M | --4.92M |
-Disposal profit | -28,200.00%-15M | -100.50%-53K | -93.44%10.5M | 700.58%160.1M | --20M | --0 | --17.19M | --0 |
-Net exchange gains and losses | 101.89%167K | -156.05%-8.85M | -172,700.00%-3.46M | -100.51%-2K | 5,728.57%394K | 99.42%-7K | -121,800.00%-1.22M | --1K |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3M |
-Other non-cash items | 222.94%75.49M | -22.21%23.38M | 254.72%30.05M | 1,761.18%8.47M | -102.72%-510K | 28.74%18.77M | 628.17%14.58M | --2M |
Changes in working capital | 88.56%-52.41M | -158.23%-458.14M | -365.58%-177.41M | 139.90%66.8M | -115.55%-167.43M | -47.00%-77.68M | -608.32%-52.84M | --10.4M |
-Change in receivables | 51.64%-335.87M | -80.17%-694.48M | -162.20%-385.46M | 36.02%-147.01M | -216.32%-229.79M | 11.72%-72.65M | -41.57%-82.29M | ---58.12M |
-Change in payables | 172.89%282.12M | -46.41%103.38M | 247.55%192.93M | -24.43%55.51M | 419.29%73.46M | -142.63%-23.01M | 3.50%53.97M | --52.15M |
-Change in accrued expense | -117.75%-23.48M | 401.78%132.25M | -80.49%26.36M | 4,113.16%135.07M | --3.21M | ---- | ---- | ---- |
-Provision for loans, leases and other losses | 93.62%-2.14M | -327.82%-33.57M | -28.02%14.74M | --20.48M | ---- | ---- | -200.00%-7.5M | --7.5M |
-Changes in other current assets | -350.58%-24.47M | 123.53%9.77M | -559.28%-41.52M | 70.95%-6.3M | -252.75%-21.67M | 160.64%14.19M | -408.37%-23.4M | --7.59M |
-Changes in other current liabilities | 109.80%51.43M | 57.74%24.52M | 71.72%15.54M | 22.76%9.05M | 94.64%7.37M | -40.55%3.79M | 397.42%6.37M | --1.28M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | 0.24%-8.6M | -157.28%-8.62M | 4.31%-3.35M | -78.71%-3.5M | 30.61%-1.96M | -3.52%-2.82M | 31.71%-2.73M | -3.99M |
Interest received (cash flow from operating activities) | -13.13%1.3M | 43.28%1.49M | -14.17%1.04M | 2,107.27%1.21M | 189.47%55K | -75.64%19K | 310.53%78K | 19K |
Tax refund paid | 33.29%-246.67M | -767.36%-369.78M | 64.84%-42.63M | 12.44%-121.27M | -1,592.92%-138.5M | 88.55%-8.18M | -1,570.08%-71.45M | -4.28M |
Other operating cash inflow (outflow) | 12.59M | 0 | 1K | 0 | 0 | 0 | 99.97%-1K | -3M |
Operating cash flow | 1,447.95%2.33B | -82.83%150.8M | 180.65%878.25M | 108.63%312.93M | -42.57%149.99M | 194.10%261.18M | -18.62%88.81M | --109.12M |
Investing cash flow | ||||||||
Net PPE purchase and sale | -388.90%-430.49M | -198.91%-88.05M | 89.06%-29.46M | -1,146.58%-269.32M | 63.84%-21.61M | -1,887.00%-59.75M | 47.98%-3.01M | ---5.78M |
Net intangibles purchase and sale | 61.85%-73.8M | -215.60%-193.42M | 7.00%-61.29M | 26.58%-65.9M | -114.32%-89.76M | -2,438.18%-41.88M | ---1.65M | --0 |
Net business purchase and sale | --0 | ---77.56M | ---- | ---- | ---- | ---- | -384.34%-6.14M | --2.16M |
Net investment product transactions | 382.80%140.08M | -619.65%-49.53M | -96.42%9.53M | 150.68%266.08M | -1,647.53%-525.05M | -4,267.13%-30.05M | 103.67%721K | ---19.62M |
Net changes in other investments | 60.82%-79.87M | -61,134.73%-203.86M | 100.19%334K | -589.70%-177.58M | -246.62%-25.75M | 121.45%17.56M | ---81.86M | ---- |
Investing cash flow | 27.49%-444.08M | -657.20%-612.42M | 67.22%-80.88M | 62.74%-246.72M | -480.26%-662.16M | -24.12%-114.11M | -295.54%-91.94M | ---23.24M |
Financing cash flow | ||||||||
Net issuance payments of debt | -226.86%-1.4B | 678.10%1.11B | -147.63%-191.34M | 574.44%401.72M | 16.56%-84.67M | -149.88%-101.48M | 1,946.21%203.45M | ---11.02M |
Net common stock issuance | 100.28%833K | -9,744.09%-298.39M | 103.07%3.09M | -1,989.44%-100.88M | -99.41%5.34M | --901.04M | ---- | --50M |
Cash dividends paid | ---33.14M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 66.67%-214K | -0.16%-642K | 0.00%-641K | -106.85%-641K | 2,291.80%9.36M | 77.61%-427K | -149.26%-1.91M | --3.87M |
Financing cash flow | -277.89%-1.44B | 527.29%807.1M | -162.92%-188.89M | 529.02%300.2M | -108.76%-69.97M | 296.50%799.14M | 370.34%201.55M | --42.85M |
Net cash flow | ||||||||
Beginning cash position | 19.55%2.19B | 50.86%1.83B | 43.40%1.21B | -40.92%844.89M | 195.11%1.43B | 70.50%484.6M | 77.04%284.22M | --160.54M |
Current changes in cash | 31.54%454.45M | -43.22%345.48M | 66.07%608.48M | 162.94%366.41M | -161.52%-582.14M | 376.88%946.2M | 54.13%198.42M | --128.73M |
Effect of exchange rate changes | -93.36%788K | 53.60%11.86M | 2,474.67%7.72M | 109.77%300K | -338.23%-3.07M | -135.60%-701K | 138.96%1.97M | ---5.05M |
Cash adjustments other than cash changes | ---- | ---- | 100.00%2K | 200.00%1K | 0.00%-1K | -200.00%-1K | 0.00%1K | --1K |
End cash Position | 20.83%2.64B | 19.55%2.19B | 50.86%1.83B | 43.40%1.21B | -40.92%844.89M | 195.11%1.43B | 70.50%484.6M | --284.22M |
Free cash flow | 1,500.42%1.83B | -116.59%-130.68M | 3,632.50%787.5M | -157.71%-22.29M | -75.79%38.63M | 89.61%159.55M | -18.57%84.15M | --103.34M |
Currency Unit | 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 |