GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 59.35%3.03B | 495.91%13.11B | -275.39%-784M | 9.74%4.41B | 509.33%7.59B | 565.44%1.9B | 131.09%2.2B | 110.11%447M | 423.79%4.02B | -12.98%-1.85B |
Net profit before non-cash adjustment | -16.29%1.48B | 0.66%8.41B | 36.74%1.9B | -3.98%2.12B | -3.18%2.62B | -13.76%1.77B | 14.46%8.35B | -45.00%1.39B | 14.22%2.21B | 76.03%2.7B |
Total adjustment of non-cash items | -315.28%-2.16B | -12.34%1.69B | 83.20%1.56B | -246.27%-784M | -105.75%-85M | 206.83%1B | 149.00%1.93B | 4,905.88%851M | 132.29%536M | 216.37%1.48B |
-Depreciation and amortization | 43.95%226M | 13.29%648M | 3.64%171M | -3.64%159M | 29.84%161M | 33.05%157M | 39.85%572M | 43.48%165M | 65.00%165M | 27.84%124M |
-Share of associates | -372.73%-52M | -171.79%-28M | -147.62%-10M | -109.09%-23M | -61.90%16M | 15.38%-11M | 148.75%39M | 520.00%21M | 63.33%-11M | --42M |
-Disposal profit | ---218M | -97.36%57M | -92.17%57M | --0 | --0 | --0 | 11,916.67%2.16B | 3,944.44%728M | ---65M | --1.5B |
-Other non-cash items | -346.90%-2.11B | 220.00%1.01B | 2,228.57%1.34B | -305.82%-920M | -40.11%-262M | 182.05%855M | 80.28%-845M | 43.24%-63M | 125.84%447M | 86.33%-187M |
Changes in working capital | 524.91%3.7B | 137.26%3.01B | -137.00%-4.25B | 141.81%3.07B | 183.74%5.06B | 42.66%-871M | 22.59%-8.08B | 74.28%-1.79B | 183.83%1.27B | -216.56%-6.04B |
-Change in receivables | 341.25%8.8B | 144.11%2.36B | 50.57%-391M | 293.00%2.43B | 69.70%-1.67B | -9.52%2B | -11.41%-5.35B | 57.20%-791M | 54.36%-1.26B | -7,544.59%-5.51B |
-Change in inventory | 142.95%1.53B | 173.76%3.23B | 229.08%8.56B | 79.48%-911M | 19.83%-853M | -142.19%-3.57B | 66.68%-4.38B | 164.13%2.6B | -23.79%-4.44B | 72.97%-1.06B |
-Change in payables | -1,057.08%-6.62B | -222.76%-2.45B | -278.35%-12.29B | -77.66%1.56B | 1,322.70%7.58B | 130.73%692M | -74.79%2B | -540.43%-3.25B | 44.44%6.97B | -70.92%533M |
-Provision for loans, leases and other losses | -242.86%-10M | 65.16%-123M | 64.12%-127M | --0 | ---3M | --7M | 18.66%-353M | 36.67%-354M | -66.67%1M | --0 |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -23.81%-26M | -75.51%-86M | 47.83%-12M | -43.75%-23M | -500.00%-30M | -320.00%-21M | -104.17%-49M | -228.57%-23M | -220.00%-16M | 28.57%-5M |
Interest received (cash flow from operating activities) | 20.78%186M | 45.38%362M | 93.10%56M | 45.31%93M | 156.52%59M | 15.79%154M | 8.26%249M | 141.67%29M | 6.67%64M | -17.86%23M |
Tax refund paid | 45.02%-928M | -32.55%-3.45B | -3.45%-60M | -66.81%-1.6B | -15.12%-99M | -12.76%-1.69B | -245.61%-2.6B | 17.14%-58M | -91.98%-958M | -230.77%-86M |
Other operating cash inflow (outflow) | -1M | 1M | 0 | 0.00%1M | 0 | 0 | 0 | -200.00%-1M | 200.00%1M | 1M |
Operating cash flow | 556.10%2.26B | 5,095.98%9.94B | -303.05%-800M | -7.31%2.88B | 491.41%7.52B | 119.35%344M | 97.39%-199M | 108.78%394M | 284.33%3.11B | -16.71%-1.92B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 25.29%-65M | 86.98%-306M | -87.80%-77M | -425.00%-91M | 97.24%-51M | 82.14%-87M | -1,681.06%-2.35B | -310.00%-41M | 233.33%28M | -4,771.05%-1.85B |
Net intangibles purchase and sale | -121.25%-177M | -23.76%-224M | 49.54%-55M | -243.33%-43M | -142.11%-46M | 3.61%-80M | 41.04%-181M | -336.00%-109M | 148.39%30M | 81.90%-19M |
Net business purchase and sale | ---- | --71M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Net investment product transactions | -80.00%95M | -98.99%-197M | 301.92%209M | -372.87%-889M | 0.00%8M | 1,537.93%475M | 69.16%-99M | 110.81%52M | -161.64%-188M | -27.27%8M |
Advance cash and loans provided to other parties | ---- | --0 | ---- | ---- | ---- | ---- | 88.60%-57M | ---- | ---- | ---- |
Net changes in other investments | -244.12%-117M | -103.76%-54M | -108.45%-6M | -118.03%-53M | -96.44%39M | -41.67%-34M | 2,277.27%1.44B | 226.79%71M | 7,250.00%294M | 10,063.64%1.1B |
Investing cash flow | -196.35%-264M | 43.25%-710M | 184.52%71M | -712.80%-1.01B | 93.47%-50M | 148.50%274M | 5.66%-1.25B | 85.31%-84M | -27.43%164M | -19.13%-766M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -98.08%28M | -129.88%-383M | 85.70%-260M | -188.29%-1.49B | -119.32%-96M | 58.31%1.46B | 313.55%1.28B | -462.15%-1.82B | 757.03%1.68B | 1,453.13%497M |
Net common stock issuance | --0 | ---1M | --0 | --0 | ---1M | --0 | --0 | --0 | --0 | --0 |
Cash dividends paid | -47.73%-1.27B | -35.79%-1.9B | -277.78%-34M | -36.33%-972M | 25.58%-32M | -35.92%-859M | -17.10%-1.4B | -800.00%-9M | -21.88%-713M | -72.00%-43M |
Net other fund-raising expenses | 200.00%1M | ---2M | ---1M | ---- | ---- | ---1M | ---- | ---- | --0 | ---- |
Financing cash flow | -307.36%-1.24B | -1,885.22%-2.28B | 83.84%-295M | -353.66%-2.46B | -128.26%-128M | 106.92%598M | 86.98%-115M | -463.75%-1.83B | 215.22%969M | 7,450.00%453M |
Net cash flow | ||||||||||
Beginning cash position | 66.10%18.42B | -4.20%11.09B | 51.08%19.52B | 136.80%20.01B | 19.77%12.31B | -4.20%11.09B | -45.18%11.58B | -19.65%12.92B | -53.99%8.45B | -50.14%10.28B |
Current changes in cash | -38.08%753M | 544.03%6.95B | 32.45%-1.02B | -113.78%-584M | 428.60%7.34B | 159.20%1.22B | 84.08%-1.57B | 66.72%-1.52B | 284.30%4.24B | 2.15%-2.23B |
Effect of exchange rate changes | 6,400.00%195M | -14.89%383M | 75.80%-76M | -58.62%96M | -11.11%360M | -97.64%3M | 55.17%450M | -754.17%-314M | 1,446.67%232M | 1,057.14%405M |
Cash adjustments other than cash changes | -50.00%1M | -100.16%-1M | --0 | ---2M | ---1M | -99.68%2M | 63,000.00%629M | -200.00%-1M | --0 | --0 |
End cash Position | 57.33%19.37B | 66.10%18.42B | 66.10%18.42B | 51.08%19.52B | 136.80%20.01B | 19.77%12.31B | -4.20%11.09B | -4.20%11.09B | -19.65%12.92B | -53.99%8.45B |
Free cash flow | 1,037.85%2.01B | 442.38%9.41B | -512.39%-932M | -13.24%2.75B | 295.78%7.42B | 107.54%177M | 65.90%-2.75B | 105.00%226M | 278.96%3.16B | -111.91%-3.79B |
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 |