EUCALIA Inc.
286A
Informetis Co.,Ltd.
281A
TMH
280A
Terra Drone
278A
Globe-ing
277A
(FY)Feb 29, 2024 | (FY)Feb 28, 2023 | (FY)Feb 28, 2022 | (FY)Feb 28, 2021 | (FY)Feb 29, 2020 | (FY)Feb 28, 2019 | (FY)Feb 28, 2018 | (FY)Feb 28, 2017 | (FY)Feb 29, 2016 | (FY)Feb 28, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -55.13%586.08M | 30.78%1.31B | -26.91%998.65M | 22.22%1.37B | 110.80%1.12B | 262.92%530.31M | 9.27%-325.51M | -167.72%-358.78M | 557.22%529.79M | -110.13%-115.87M |
Net profit before non-cash adjustment | -29.88%1.11B | 32.82%1.58B | 33.68%1.19B | 319.54%892.64M | 39.75%212.77M | 125.31%152.25M | 30.93%-601.61M | -363.03%-871.01M | 62.44%-188.11M | -244.42%-500.88M |
Total adjustment of non-cash items | 49.38%679.63M | 88.86%454.97M | -30.19%240.91M | 21.22%345.09M | -18.16%284.68M | -34.83%347.84M | -22.35%533.75M | 32.82%687.36M | -12.75%517.52M | -32.76%593.18M |
-Depreciation and amortization | 42.99%379.71M | 14.10%265.55M | 36.66%232.72M | 10.83%170.29M | 12.78%153.65M | -21.74%136.24M | -23.86%174.09M | -13.67%228.63M | -19.81%264.84M | -34.54%330.28M |
-Reversal of impairment losses recognized in profit and loss | 2,160.23%308.5M | -88.44%13.65M | 259.00%118.05M | -52.02%32.88M | 120.30%68.53M | -86.37%31.11M | -5.97%228.22M | 196.18%242.71M | -38.26%81.95M | -63.31%132.72M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -164.43%-41.92M | -69.26%-15.85M | 83.79%-9.37M |
-Share of associates | -189.13%-63.6M | -610.89%-22M | 61.20%-3.09M | ---7.97M | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 24.32%1.18M | 255.81%950K | -96.68%267K | 341.09%8.04M | 15.45%1.82M | -93.30%1.58M | -80.18%23.55M | 100.41%118.86M | 1,605.75%59.31M | 28.73%3.48M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 8.16%29.29M | -25.97%27.09M | --36.59M |
-Other non-cash items | -72.65%53.83M | 283.89%196.82M | -175.45%-107.04M | 133.79%141.85M | -66.09%60.68M | 65.82%178.91M | -1.72%107.89M | 9.57%109.78M | 0.72%100.19M | 40.26%99.48M |
Changes in working capital | -64.19%-1.2B | -68.50%-733.87M | -438.67%-435.53M | -79.27%128.6M | 1,953.00%620.46M | 111.73%30.22M | -47.12%-257.65M | -187.39%-175.13M | 196.26%200.39M | -151.16%-208.17M |
-Change in receivables | 10.15%-127.8M | 23.09%-142.24M | -153.18%-184.94M | -72.50%-73.05M | -461.04%-42.35M | -82.60%11.73M | 491.72%67.43M | -207.09%-17.21M | -71.82%16.07M | 209.79%57.04M |
-Change in inventory | -25.37%-1.04B | -245.68%-832.9M | -2,514.43%-240.95M | -101.68%-9.22M | 173.20%547.3M | 68,271.67%200.33M | -99.74%293K | 898.51%111.6M | -88.52%11.18M | -78.39%97.4M |
-Change in payables | -49.08%82.16M | 1,154.04%161.36M | -125.32%-15.31M | -41.22%60.46M | 163.07%102.86M | 35.55%-163.09M | -9.48%-253.03M | -217.00%-231.12M | 146.69%197.53M | -757.38%-423.04M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -584.58%-76.66M | -25.23%15.82M | -51.21%21.16M |
-Provision for loans, leases and other losses | -91.50%-129.48M | -1,294.38%-67.61M | -96.24%5.66M | 1,089.04%150.4M | 167.46%12.65M | 74.08%-18.75M | ---72.34M | ---- | ---- | ---- |
-Changes in other current assets | -90.24%14.39M | --147.52M | --0 | ---- | ---- | ---- | ---- | -110.09%-7.11M | 219.81%70.54M | -136.34%-58.87M |
-Changes in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 140.97%45.37M | -212.84%-110.76M | 231.42%98.15M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 8.79%-20.66M | -1.12%-22.65M | 11.47%-22.4M | 13.21%-25.3M | 16.34%-29.15M | -1.98%-34.84M | -1.05%-34.17M | -2.40%-33.81M | 7.32%-33.02M | 19.97%-35.63M |
Interest received (cash flow from operating activities) | -3.57%1.51M | 78.27%1.57M | -65.02%879K | 176.15%2.51M | -0.66%910K | 43.80%916K | 13.95%637K | -39.24%559K | -6.12%920K | -24.09%980K |
Tax refund paid | -227.13%-356.33M | 75.19%-108.93M | -250.63%-439.06M | -173.21%-125.22M | 13.55%-45.83M | -3.20%-53.02M | 0.88%-51.37M | -701.08%-51.83M | 46.41%-6.47M | 96.64%-12.07M |
Other operating cash inflow (outflow) | 0 | 0.00%-1K | 0.00%-1K | -100.01%-1K | 19.12M | 0 | 200.00%1K | -1K | 0 | 0 |
Operating cash flow | -82.09%210.61M | 118.57%1.18B | -55.84%538.07M | 14.62%1.22B | 139.75%1.06B | 208.03%443.37M | 7.54%-410.41M | -190.36%-443.86M | 402.12%491.23M | -121.94%-162.59M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -53.13%-445.22M | 8.61%-290.75M | -177.77%-318.13M | 20.20%-114.53M | -423.39%-143.52M | -62.01%-27.42M | 87.60%-16.93M | -30.68%-136.52M | 45.03%-104.47M | -13.92%-190.05M |
Net intangibles purchase and sale | 54.48%-109.27M | 9.66%-240.05M | -176.29%-265.72M | 26.21%-96.17M | -1,370.28%-130.34M | 87.30%-8.87M | 45.81%-69.81M | -81.50%-128.82M | 61.55%-70.98M | -387.00%-184.58M |
Net business purchase and sale | ---- | ---- | ---- | ---216.77M | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 0.00%-1.2M | -0.17%-1.2M | 0.00%-1.2M | 0.00%-1.2M | 0.00%-1.2M | 0.08%-1.2M | -102.78%-1.2M | 32.61%43.2M | 685.83%32.58M | -108.43%-5.56M |
Advance cash and loans provided to other parties | ---- | ---- | ---4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | --4M | ---- | ---- | --5.11M | ---- | ---- | 0.34%1.46M | -30.14%1.45M | -38.10%2.08M | -30.19%3.36M |
Net changes in other investments | -44.23%-43.71M | 46.56%-30.31M | -242.47%-56.72M | -50.69%-16.56M | -118.16%-10.99M | 327.39%60.51M | -17.86%-26.61M | -164.49%-22.58M | 179.14%35.01M | -27.66%-44.24M |
Investing cash flow | -5.89%-595.4M | 12.92%-562.3M | -46.72%-645.76M | -53.86%-440.12M | -1,342.22%-286.05M | 120.36%23.03M | 53.51%-113.09M | -129.97%-243.27M | 74.88%-105.78M | -77.49%-421.07M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 175.39%1.2B | 3,347.53%436.73M | 97.11%-13.45M | 25.75%-466.12M | -13.81%-627.77M | -208.02%-551.58M | 593.17%510.63M | 41.40%-103.54M | -1,366.90%-176.69M | 107.60%13.95M |
Net common stock issuance | 4.37%-226.41M | -61.49%-236.75M | -150.04%-146.61M | 208.60%292.97M | 132.68%94.94M | -79.60%40.8M | --200.04M | ---- | ---- | ---- |
Increase or decrease of lease financing | 60.05%-2.94M | 56.08%-7.37M | 41.55%-16.78M | 1.74%-28.71M | 23.95%-29.21M | 56.91%-38.41M | -169.78%-89.15M | -9.38%-33.05M | 60.92%-30.21M | 48.40%-77.31M |
Cash dividends paid | -185.72%-191.72M | ---67.1M | ---- | ---- | -785.71%-310K | 22.22%-35K | 99.82%-45K | -7,822.86%-24.96M | 99.52%-315K | 32.65%-65.14M |
Net other fund-raising expenses | 79.63%-3M | 28.32%-14.73M | 6.51%-20.55M | 0.64%-21.99M | -19.95%-22.13M | -544.05%-18.45M | 1,710.08%4.15M | ---258K | ---- | ---- |
Financing cash flow | 602.88%778.62M | 156.12%110.78M | 11.82%-197.39M | 61.70%-223.84M | -2.96%-584.48M | -190.74%-567.67M | 486.66%625.63M | 21.92%-161.8M | -61.26%-207.22M | 74.45%-128.5M |
Net cash flow | ||||||||||
Beginning cash position | 43.78%2.38B | -15.56%1.66B | 39.43%1.96B | 15.86%1.41B | -7.70%1.21B | 8.42%1.31B | -41.18%1.21B | 9.44%2.06B | -27.33%1.88B | 0.77%2.59B |
Current changes in cash | -45.64%393.83M | 337.49%724.53M | -155.03%-305.08M | 188.09%554.36M | 290.00%192.43M | -199.16%-101.28M | 112.03%102.13M | -576.34%-848.93M | 125.02%178.22M | -3,767.94%-712.17M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -108.89%-333K | 806.78%3.75M |
Cash adjustments other than cash changes | ---- | ---- | 0.00%-1K | ---1K | ---- | ---- | 50.00%-1K | -100.00%-2K | 50.00%-1K | ---2K |
End cash Position | 16.55%2.77B | 43.78%2.38B | -15.56%1.66B | 39.43%1.96B | 15.86%1.41B | -7.70%1.21B | 8.42%1.31B | -41.18%1.21B | 9.44%2.06B | -27.33%1.88B |
Free cash flow | -153.29%-343.88M | 1,509.66%645.26M | -104.57%-45.77M | 27.02%1B | 93.84%789.1M | 173.37%407.08M | 21.77%-554.81M | -324.59%-709.21M | 158.78%315.78M | -200.14%-537.23M |
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 |