(FY)Jan 31, 2024 | (FY)Jan 31, 2023 | (FY)Jan 31, 2022 | (FY)Jan 31, 2021 | (FY)Jan 31, 2020 | (FY)Jan 31, 2019 | (FY)Jan 31, 2018 | (FY)Jan 31, 2017 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | 10.72%538.42M | 294.43%486.31M | 184.17%123.29M | -217.35%-146.48M | 40.10%124.83M | 23.44%89.1M | 482.27%72.18M | -18.88M |
Net profit before non-cash adjustment | 2.31%404.86M | 786.60%395.72M | 118.47%44.63M | -396.92%-241.69M | 17.18%81.4M | 184.65%69.46M | 313.22%24.4M | ---11.45M |
Total adjustment of non-cash items | 71.44%117.27M | -33.01%68.4M | 3.01%102.11M | 243.34%99.13M | -31.77%28.87M | 352.69%42.31M | -60.54%9.35M | --23.69M |
-Depreciation and amortization | 19.15%90.24M | 1.40%75.74M | 24.77%74.69M | 96.49%59.86M | 20.61%30.47M | 22.96%25.26M | -24.51%20.54M | --27.21M |
-Disposal profit | ---- | ---- | ---- | --5.52M | ---- | ---- | ---- | ---- |
-Remuneration paid in stock | -34.35%10.77M | -0.68%16.4M | 25.02%16.51M | --13.21M | ---- | ---- | ---- | ---- |
-Other non-cash items | 168.52%16.26M | -317.58%-23.74M | -46.89%10.91M | 1,389.33%20.54M | -109.34%-1.59M | 252.32%17.05M | -217.62%-11.2M | ---3.53M |
Changes in working capital | -26.59%16.29M | 194.59%22.19M | -497.88%-23.46M | -126.95%-3.92M | 164.20%14.56M | -159.00%-22.68M | 223.48%38.43M | ---31.12M |
-Change in receivables | 836.65%26.27M | 94.16%-3.57M | -953.75%-61.11M | 26.84%-5.8M | 68.31%-7.93M | -516.99%-25.02M | 158.69%6M | ---10.22M |
-Change in inventory | -117.64%-505K | 174.34%2.86M | -67.14%-3.85M | -817.76%-2.3M | 586.36%321K | 76.34%-66K | -172.28%-279K | --386K |
-Change in payables | 317.18%21.95M | 115.35%5.26M | -172.67%-34.29M | 707.01%47.19M | -30.62%5.85M | 33.61%8.43M | 177.79%6.31M | ---8.11M |
-Provision for loans, leases and other losses | -7.55%-399K | -135.57%-371K | 11.91%1.04M | 438.73%932K | --173K | ---- | ---55K | ---- |
-Changes in other current assets | -272.42%-31.03M | -75.92%18M | 270.12%74.75M | -372.18%-43.94M | 368.11%16.14M | -122.76%-6.02M | 300.77%26.46M | ---13.18M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | -108.97%-3.03M | 36.26%-1.45M | -31.66%-2.28M | -470.30%-1.73M | 65.76%-303K | 9.51%-885K | 20.49%-978K | -1.23M |
Interest received (cash flow from operating activities) | 200.00%9K | 0.00%3K | -40.00%3K | 150.00%5K | 100.00%2K | 0.00%1K | -91.67%1K | 12K |
Tax refund paid | -620.97%-116.99M | -262.74%-16.23M | 133.35%9.97M | -25.51%-29.9M | -15,074.52%-23.82M | 12.29%-157K | -137.45%-179K | 478K |
Other operating cash inflow (outflow) | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 | 0 | 0 | 1K |
Operating cash flow | -10.72%418.4M | 257.76%468.63M | 173.55%130.99M | -276.86%-178.11M | 14.36%100.7M | 23.98%88.06M | 461.98%71.03M | ---19.62M |
Investing cash flow | ||||||||
Net PPE purchase and sale | -257.62%-7.88M | 40.91%-2.2M | 97.03%-3.73M | -473.76%-125.7M | -5,665.26%-21.91M | ---380K | ---- | ---- |
Net intangibles purchase and sale | -52.81%-102.31M | -1.16%-66.95M | 0.06%-66.19M | -80.94%-66.22M | 12.35%-36.6M | -137.59%-41.76M | 7.10%-17.58M | ---18.92M |
Net investment product transactions | ---20M | --0 | ---- | ---- | ---- | ---- | --36.41M | ---- |
Net changes in other investments | 0.00%-1K | 0.00%-1K | -100.01%-1K | 122.09%18.59M | -7,889.27%-84.13M | -105,200.00%-1.05M | 99.98%-1K | ---5.49M |
Investing cash flow | -88.25%-130.19M | 1.09%-69.16M | 59.66%-69.92M | -21.53%-173.34M | -230.24%-142.63M | -329.34%-43.19M | 177.14%18.83M | ---24.41M |
Financing cash flow | ||||||||
Net issuance payments of debt | 516.42%499.73M | -68.09%-120.01M | -126.28%-71.4M | 643.32%271.66M | -170.21%-50M | -7.66%-18.5M | 21.22%-17.19M | ---21.82M |
Net common stock issuance | -89.91%4.41M | 399.68%43.67M | 144.54%8.74M | -98.80%3.57M | --298.17M | ---- | ---- | ---- |
Net other fund-raising expenses | ---1K | ---- | ---- | --351K | ---- | ---- | ---- | ---- |
Financing cash flow | 760.42%504.14M | -21.83%-76.34M | -122.74%-62.66M | 11.05%275.59M | 1,441.16%248.17M | -7.66%-18.5M | 21.22%-17.19M | ---21.82M |
Net cash flow | ||||||||
Beginning cash position | 104.42%632.61M | -0.51%309.47M | -19.61%311.05M | 114.15%386.91M | 17.09%180.67M | 89.03%154.31M | -44.65%81.63M | --147.49M |
Current changes in cash | 145.21%792.35M | 20,512.95%323.14M | 97.91%-1.58M | -136.78%-75.86M | 682.22%206.24M | -63.72%26.37M | 210.36%72.67M | ---65.85M |
Cash adjustments other than cash changes | 200.00%1K | -200.00%-1K | 200.00%1K | -200.00%-1K | 200.00%1K | -150.00%-1K | 200.00%2K | ---2K |
End cash Position | 125.25%1.42B | 104.42%632.61M | -0.51%309.47M | -19.61%311.05M | 114.15%386.91M | 17.09%180.67M | 89.03%154.31M | --81.63M |
Free cash flow | -22.85%308.21M | 554.07%399.47M | 116.49%61.08M | -977.71%-370.37M | -8.11%42.2M | -14.09%45.92M | 238.69%53.45M | ---38.54M |
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 |
No Data
No Data