(FY)Jul 31, 2024 | (FY)Jul 31, 2023 | (FY)Jul 31, 2022 | (FY)Jul 31, 2021 | (FY)Jul 31, 2020 | (FY)Jul 31, 2019 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | -39.21%315.57M | -7.06%519.1M | -2.31%558.51M | 640.72%571.69M | -400.71%-105.73M | 35.16M |
Net profit before non-cash adjustment | -54.47%259.38M | 7.79%569.73M | 16.71%528.58M | 423.38%452.91M | -646.03%-140.06M | --25.65M |
Total adjustment of non-cash items | 49.62%39.8M | 11.95%26.6M | -64.42%23.76M | 73.25%66.79M | 687.59%38.55M | ---6.56M |
-Depreciation and amortization | -9.53%32.23M | 39.41%35.62M | 25.34%25.55M | 5.74%20.39M | 92.38%19.28M | --10.02M |
-Disposal profit | -72.98%552K | --2.04M | --0 | 248.41%1.75M | -49.14%502K | --987K |
-Remuneration paid in stock | 148.49%13.78M | --5.55M | --0 | ---- | ---- | ---- |
-Other non-cash items | 59.32%-6.76M | -828.75%-16.61M | -104.00%-1.79M | 137.89%44.66M | 206.85%18.77M | ---17.57M |
Changes in working capital | 121.22%16.39M | -1,352.06%-77.23M | -88.14%6.17M | 1,328.96%51.99M | -126.33%-4.23M | --16.07M |
-Change in receivables | 292.87%65.9M | 68.05%-34.17M | 54.46%-106.95M | -204.89%-234.82M | 28.28%-77.02M | ---107.39M |
-Change in inventory | 469.55%813K | 87.49%-220K | -712.54%-1.76M | 108.67%287K | -178.60%-3.31M | --4.21M |
-Change in prepaid assets | 21.27%-2.68M | ---3.41M | ---- | ---- | ---- | ---- |
-Change in payables | 57.44%-29.26M | -151.96%-68.77M | -30.78%132.34M | 162.91%191.19M | -36.75%72.72M | --114.98M |
-Provision for loans, leases and other losses | -162.66%-18.38M | 267.96%29.34M | -118.32%-17.47M | 2,723.58%95.32M | -20.81%3.38M | --4.26M |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | -53.01%-127K | 92.34%-83K | 79.23%-1.08M | -35.52%-5.22M | -79.87%-3.85M | -2.14M |
Interest received (cash flow from operating activities) | 14.29%24K | 10.53%21K | 90.00%19K | 150.00%10K | -33.33%4K | 6K |
Tax refund paid | -43.17%-235.33M | 40.06%-164.37M | -2,870.91%-274.24M | 792.58%9.9M | 90.47%-1.43M | -15M |
Other operating cash inflow (outflow) | -309.67%-57.17M | 2,726,700.00%27.27M | -1K | 0 | 0.00%-1K | -1K |
Operating cash flow | -93.99%22.97M | 34.86%381.94M | -50.86%283.21M | 619.23%576.38M | -715.84%-111.01M | --18.03M |
Investing cash flow | ||||||
Net PPE purchase and sale | -531.44%-9.44M | 73.25%-1.5M | -310.05%-5.59M | 42.59%-1.36M | 47.04%-2.37M | ---4.48M |
Net intangibles purchase and sale | 82.30%-3.06M | 61.57%-17.27M | -148.26%-44.94M | 26.15%-18.1M | 15.95%-24.51M | ---29.16M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | -99.80%2K | --1.01M |
Net changes in other investments | -371.21%-3.68M | 108.47%1.36M | 16.88%-16.03M | -309.06%-19.29M | -131.36%-4.72M | --15.03M |
Investing cash flow | 7.04%-16.18M | 73.85%-17.41M | -71.76%-66.56M | -22.65%-38.75M | -79.52%-31.6M | ---17.6M |
Financing cash flow | ||||||
Net issuance payments of debt | ---- | ---- | -128.83%-846.67M | -141.35%-369.99M | 1,014.74%894.75M | --80.27M |
Net common stock issuance | -3,138.30%-294.78M | 110.88%9.7M | -105.25%-89.15M | --1.7B | ---- | ---- |
Issuance fees | ---- | ---- | 37.85%-9.9M | ---15.92M | ---- | ---- |
Net other fund-raising expenses | --1K | ---- | ---- | ---1K | ---- | ---- |
Financing cash flow | -3,138.29%-294.78M | 101.03%9.7M | -172.05%-945.72M | 46.70%1.31B | 1,014.74%894.75M | --80.27M |
Net cash flow | ||||||
Beginning cash position | 16.49%2.64B | -24.32%2.27B | 161.15%3B | 189.93%1.15B | 25.59%396M | --315.31M |
Current changes in cash | -176.95%-287.99M | 151.33%374.24M | -139.40%-729.07M | 145.99%1.85B | 832.14%752.15M | --80.69M |
Cash adjustments other than cash changes | ---1K | ---- | ---- | 200.00%1K | ---1K | ---- |
End cash Position | -10.89%2.36B | 16.49%2.64B | -24.32%2.27B | 161.15%3B | 189.93%1.15B | --396M |
Free cash flow | -97.12%10.47M | 56.08%363.18M | -58.22%232.68M | 503.81%556.91M | -783.16%-137.91M | ---15.62M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data