Kyogoku unyu shoji
9073
BlueMeme
4069
Estore
4304
Visumo
303A
D. Western Therapeutics Institute
4576
(FY)Feb 29, 2024 | (FY)Feb 28, 2023 | (FY)Feb 28, 2022 | (FY)Feb 28, 2021 | (FY)Feb 29, 2020 | (FY)Feb 28, 2019 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | -87.82%15.89M | 28.77%130.44M | -43.26%101.3M | -40.24%178.55M | 385.61%298.79M | 61.53M |
Net profit before non-cash adjustment | -81.34%22.33M | -39.10%119.67M | 12.48%196.49M | 9.14%174.69M | 467.49%160.06M | --28.2M |
Total adjustment of non-cash items | 16.54%-7.64M | -146.91%-9.16M | -69.54%19.52M | 45.37%64.07M | -36.76%44.07M | --69.69M |
-Depreciation and amortization | 51.08%18.21M | -40.79%12.05M | -55.55%20.35M | -8.95%45.78M | -1.77%50.29M | --51.19M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --21.72M |
-Disposal profit | ---- | ---- | ---- | ---- | ---4.84M | --0 |
-Other non-cash items | -21.89%-25.85M | -2,433.57%-21.21M | -104.58%-837K | 1,431.61%18.28M | 57.43%-1.37M | ---3.23M |
Changes in working capital | -94.01%1.2M | 117.38%19.93M | -90.52%-114.7M | -163.60%-60.21M | 360.30%94.66M | ---36.36M |
-Change in receivables | -91.07%2.96M | 132.10%33.14M | -474.51%-103.26M | 135.98%27.57M | -1,557.78%-76.64M | ---4.62M |
-Change in inventory | -236.59%-10.55M | 507.44%7.72M | 43.58%-1.9M | -581.92%-3.36M | 541.14%697K | ---158K |
-Change in payables | 274.19%33.78M | 243.63%9.03M | 73.97%-6.29M | -122.37%-24.15M | 801.83%107.95M | ---15.38M |
-Change in accrued expense | -65.17%983K | 137.36%2.82M | 12.96%-7.55M | -316.14%-8.68M | 346.47%4.02M | ---1.63M |
-Provision for loans, leases and other losses | -529.70%-4.85M | 122.56%1.13M | 23.49%-5M | -295.28%-6.53M | 914.11%3.35M | ---411K |
-Changes in other current assets | 0.62%-25.18M | -223.59%-25.34M | 146.49%20.5M | -197.65%-44.1M | 401.80%45.16M | ---14.96M |
-Changes in other current liabilities | 147.23%4.05M | 23.60%-8.57M | -1,074.35%-11.22M | -109.43%-955K | 1,162.72%10.13M | --802K |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | 21.17%-1.49M | -19.23%-1.89M | -1.54%-1.58M | 10.41%-1.56M | -31.97%-1.74M | -1.32M |
Interest received (cash flow from operating activities) | 0.00%13K | 18.18%13K | 57.14%11K | 40.00%7K | 66.67%5K | 3K |
Tax refund paid | 80.13%-13.7M | -15.60%-68.92M | 25.19%-59.63M | -7,576.64%-79.7M | 102.93%1.07M | -36.42M |
Other operating cash inflow (outflow) | 66.61%25.46M | 566.26%15.28M | 33.06%2.29M | -45.04%1.72M | -30.29%3.14M | 4.5M |
Operating cash flow | -65.06%26.18M | 76.72%74.93M | -57.18%42.4M | -67.13%99.02M | 964.89%301.26M | --28.29M |
Investing cash flow | ||||||
Net PPE purchase and sale | 27.30%-2.4M | 48.39%-3.3M | -81.41%-6.4M | -15.59%-3.53M | 81.19%-3.05M | ---16.23M |
Net intangibles purchase and sale | 67.97%-5.53M | -5,127.88%-17.25M | 94.08%-330K | -176.98%-5.57M | -20.06%-2.01M | ---1.68M |
Net investment product transactions | ---- | ---- | ---- | ---- | --6.6M | --0 |
Net changes in other investments | ---- | 101.16%1.25M | -14,909.92%-107.47M | 98.57%-716K | -2,913.86%-50M | ---1.66M |
Investing cash flow | 58.94%-7.93M | 83.10%-19.31M | -1,063.56%-114.2M | 79.75%-9.82M | -147.76%-48.46M | ---19.56M |
Financing cash flow | ||||||
Net issuance payments of debt | -290.42%-73.59M | -114.11%-18.85M | 280.80%133.55M | -558.59%-73.87M | -82.44%16.11M | --91.72M |
Net common stock issuance | -53.91%6.51M | 158.59%14.11M | -99.09%5.46M | 2,095.25%598.58M | ---30M | --0 |
Increase or decrease of lease financing | -250.40%-2.65M | -22.73%-756K | 0.00%-616K | 8.33%-616K | 0.00%-672K | ---672K |
Issuance fees | ---- | ---- | ---- | ---18.44M | ---- | ---- |
Cash dividends paid | ---40.79M | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | 50.00%-1K | ---2K | ---- | ---1K |
Financing cash flow | -1,912.86%-110.53M | -103.97%-5.49M | -72.63%138.39M | 3,571.91%505.65M | -116.00%-14.56M | --91.04M |
Net cash flow | ||||||
Beginning cash position | 3.98%1.31B | 5.59%1.26B | 99.61%1.19B | 66.36%597.21M | 38.49%358.98M | --259.21M |
Current changes in cash | -284.05%-92.27M | -24.71%50.14M | -88.81%66.59M | 149.70%594.86M | 138.77%238.23M | --99.77M |
Cash adjustments other than cash changes | ---- | ---- | 0.00%1K | 200.00%1K | -200.00%-1K | --1K |
End cash Position | -7.05%1.22B | 3.98%1.31B | 5.59%1.26B | 99.61%1.19B | 66.36%597.21M | --358.98M |
Free cash flow | -66.43%18.25M | 52.44%54.38M | -60.33%35.67M | -69.64%89.93M | 2,751.29%296.19M | --10.39M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |