D. Western Therapeutics Institute
4576
Needs Well
3992
Daiwa Cycle
5888
Osaka Yuka Industry
4124
Liberta
4935
(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 | -17.40%2.95B | 626.51%3.58B | 48.37%-679M | -168.53%-1.32B | -47.00%1.92B | -21.64%3.62B | 55.69%4.62B | -37.84%2.97B | 26.09%4.78B | 57.86%3.79B |
Net profit before non-cash adjustment | -44.28%2.88B | 256.20%5.17B | 135.85%1.45B | -509.92%-4.05B | -42.96%988M | -8.12%1.73B | 107.37%1.89B | -55.09%909M | -5.68%2.02B | 40.45%2.15B |
Total adjustment of non-cash items | 144.08%1.36B | -69.27%-3.07B | -177.01%-1.82B | 104.69%2.36B | -25.05%1.15B | -30.67%1.54B | 14.10%2.22B | -8.44%1.94B | 13.17%2.12B | 22.63%1.88B |
-Depreciation and amortization | 2.39%1.41B | 0.51%1.38B | -5.31%1.37B | -3.40%1.45B | -1.18%1.5B | -0.59%1.52B | -1.55%1.53B | 1.77%1.55B | 15.53%1.53B | 7.23%1.32B |
-Reversal of impairment losses recognized in profit and loss | -51.52%16M | --33M | --0 | 2,266.67%71M | -70.00%3M | -44.44%10M | -40.00%18M | -92.87%30M | --421M | ---- |
-Share of associates | -115.32%-19M | --124M | --0 | -55.00%-31M | 66.67%-20M | -81.82%-60M | 8.33%-33M | 2.70%-36M | 41.27%-37M | -75.00%-63M |
-Disposal profit | 100.95%39M | -1.30%-4.13B | -267.27%-4.07B | -740.15%-1.11B | -144.44%-132M | 6.90%-54M | -128.16%-58M | -6.79%206M | 4,320.00%221M | -98.56%5M |
-Other non-cash items | 80.62%-94M | -154.86%-485M | -55.29%884M | 1,088.50%1.98B | -263.93%-200M | -83.99%122M | 298.95%762M | 2,487.50%191M | -101.31%-8M | 4,815.38%613M |
Changes in working capital | -186.86%-1.28B | 565.62%1.48B | -185.22%-317M | 269.86%372M | -162.04%-219M | -31.32%353M | 343.10%514M | -81.56%116M | 365.40%629M | 64.04%-237M |
-Change in receivables | -26.86%-3.45B | -3,676.32%-2.72B | -92.32%76M | -28.00%990M | 362.96%1.38B | 254.69%297M | -146.38%-192M | 314.00%414M | 106.88%100M | -158.26%-1.45B |
-Change in inventory | -209.31%-223M | -26.88%204M | 389.47%279M | 0.00%57M | -77.65%57M | 110.74%255M | -44.24%121M | 245.64%217M | -122.39%-149M | 56.21%-67M |
-Change in payables | -40.44%2.4B | 905.60%4.03B | 25.48%-500M | 52.45%-671M | -900.71%-1.41B | -127.01%-141M | 215.74%522M | -171.93%-451M | -46.64%627M | 3,816.67%1.18B |
-Provision for loans, leases and other losses | 109.38%12M | -31.96%-128M | -79.63%-97M | 74.04%-54M | -352.17%-208M | -179.31%-46M | 226.09%58M | -156.79%-46M | -41.30%81M | 42.27%138M |
-Changes in other current assets | --0 | --157M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Changes in other current liabilities | 67.16%-22M | 10.67%-67M | -250.00%-75M | 256.25%50M | -166.67%-32M | -340.00%-12M | 127.78%5M | 40.00%-18M | -3.45%-30M | 58.57%-29M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 4.15%-185M | 14.22%-193M | 3.02%-225M | -9.95%-232M | 4.09%-211M | 7.17%-220M | -66.90%-237M | 11.25%-142M | 18.37%-160M | 6.22%-196M |
Interest received (cash flow from operating activities) | 24.27%128M | 9.57%103M | -22.95%94M | -10.95%122M | 1.48%137M | 4.65%135M | -1.53%129M | 0.77%131M | 17.12%130M | 3.74%111M |
Tax refund paid | 52.61%-600M | -2,010.00%-1.27B | -122.22%-60M | 91.23%-27M | 57.04%-308M | -184.52%-717M | 54.59%-252M | 50.05%-555M | -167.07%-1.11B | -1,334.48%-416M |
Other operating cash inflow (outflow) | -96.99%4M | 135.28%133M | 71.18%-377M | -130,700.00%-1.31B | 0.00%-1M | -200.00%-1M | 150.00%1M | -100.00%-2M | -1M | 0 |
Operating cash flow | -2.21%2.3B | 288.61%2.35B | 54.82%-1.25B | -279.69%-2.76B | -45.49%1.54B | -33.88%2.82B | 77.58%4.26B | -33.94%2.4B | 10.56%3.63B | 21.84%3.29B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -832.22%-1.98B | -92.98%270M | 533.60%3.85B | 67.22%-887M | -296.19%-2.71B | 86.04%-683M | -218.49%-4.89B | -1.59%-1.54B | -9.57%-1.51B | 39.26%-1.38B |
Net intangibles purchase and sale | -488.89%-689M | 20.41%-117M | 66.51%-147M | -112.08%-439M | -81.58%-207M | 98.71%-114M | -41,904.76%-8.82B | 98.09%-21M | -646.26%-1.1B | -4,800.00%-147M |
Net business purchase and sale | -132.85%-685M | 328.13%2.09B | 1,032.56%487M | --43M | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | -101.43%-1M | -94.11%70M | -46.20%1.19B | 1,525.00%2.21B | 4,433.33%136M | 142.86%3M | -117.50%-7M | 164.52%40M | -37.78%-62M | -125.14%-45M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.52%1M | --208M | ---- |
Net changes in other investments | -514.81%-672M | 3,140.00%162M | 113.89%5M | -205.88%-36M | -46.03%34M | -80.43%63M | 664.91%322M | 74.32%-57M | -12.69%-222M | -28.76%-197M |
Investing cash flow | -262.91%-4.02B | -54.09%2.47B | 503.82%5.38B | 132.48%891M | -275.24%-2.74B | 94.54%-731M | -751.75%-13.4B | 41.42%-1.57B | -51.78%-2.69B | 21.27%-1.77B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -13.08%-1.02B | 80.64%-902M | -248.87%-4.66B | 60.22%3.13B | 186.19%1.95B | -123.68%-2.27B | 3,268.21%9.57B | 52.44%-302M | 50.66%-635M | -128.19%-1.29B |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Cash dividends paid | ---264M | ---- | ---- | 30.81%-238M | -8.52%-344M | 0.00%-317M | 7.58%-317M | -29.92%-343M | -0.38%-264M | ---263M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 50.00%-1M | -100.00%-2M |
Net other fund-raising expenses | -1.89%-54M | -8.16%-53M | 78.03%-49M | 75.33%-223M | -786.27%-904M | -112.93%-102M | 599.37%789M | -18.80%-158M | -24.30%-133M | -132.33%-107M |
Financing cash flow | -40.10%-1.34B | 79.71%-955M | -276.42%-4.71B | 278.44%2.67B | 126.26%705M | -126.74%-2.69B | 1,350.31%10.04B | 22.27%-803M | 37.73%-1.03B | -608.97%-1.66B |
Net cash flow | ||||||||||
Beginning cash position | 161.77%6.26B | -19.36%2.39B | 37.01%2.97B | -18.83%2.16B | -18.32%2.67B | 38.31%3.26B | 1.03%2.36B | -3.55%2.34B | -5.58%2.42B | 9.24%2.57B |
Current changes in cash | -179.18%-3.06B | 773.69%3.87B | -171.84%-574M | 259.16%799M | 16.05%-502M | -166.15%-598M | 3,666.67%904M | 128.24%24M | 40.14%-85M | -165.74%-142M |
Cash adjustments other than cash changes | -200.00%-1M | --1M | ---- | --2M | ---- | ---- | ---- | ---- | 0.00%-1M | -200.00%-1M |
End cash Position | -48.94%3.2B | 161.77%6.26B | -19.36%2.39B | 37.01%2.97B | -18.83%2.16B | -18.32%2.67B | 38.31%3.26B | 1.03%2.36B | -3.55%2.34B | -5.58%2.42B |
Free cash flow | 78.30%-366M | 14.97%-1.69B | 51.44%-1.98B | -196.73%-4.09B | -168.13%-1.38B | 121.38%2.02B | -1,221.12%-9.45B | -17.68%843M | -41.79%1.02B | 316.82%1.76B |
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 |