(FY)Jun 30, 2024 | (FY)Jun 30, 2023 | (FY)Jun 30, 2022 | (FY)Jun 30, 2021 | (FY)Jun 30, 2020 | (FY)Jun 30, 2019 | (FY)Jun 30, 2018 | (FY)Jun 30, 2017 | (FY)Jun 30, 2016 | (FY)Jun 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -49.47%153.36M | 26.04%303.48M | -10.95%240.78M | -1.02%270.4M | -42.11%273.19M | -40.96%471.9M | 72.02%799.22M | 36.63%464.61M | 69.12%340.06M | 105.21%201.08M |
Net profit before non-cash adjustment | 28.10%230.27M | 6.04%179.75M | -17.96%169.52M | -2.95%206.63M | -46.42%212.9M | -0.04%397.32M | 2.64%397.47M | 50.96%387.25M | 47.50%256.53M | 7.96%173.92M |
Total adjustment of non-cash items | -156.95%-85.64M | 34.83%150.39M | 23.92%111.54M | 29.45%90.01M | 217.43%69.53M | -138.54%-59.21M | 98.52%153.65M | -1.59%77.4M | 269.36%78.65M | 145.81%21.29M |
-Depreciation and amortization | 2.21%118.35M | -10.57%115.79M | 3.47%129.47M | 9.59%125.13M | 7.42%114.19M | 0.31%106.3M | 1.66%105.98M | 29.96%104.25M | 20.57%80.21M | 38.42%66.53M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8.9M |
-Disposal profit | -1,370.29%-171.95M | 772.76%13.54M | 68.64%-2.01M | -631.92%-6.42M | 38.30%1.21M | -91.77%872K | -8.43%10.6M | 2,330.44%11.58M | -265.81%-519K | 100.58%313K |
-Other non-cash items | -252.21%-32.05M | 232.23%21.06M | 44.53%-15.92M | 37.41%-28.71M | 72.44%-45.86M | -548.81%-166.39M | 196.48%37.07M | -3,570.20%-38.43M | 98.08%-1.05M | -86.17%-54.45M |
Changes in working capital | 132.75%8.73M | 33.82%-26.66M | -53.47%-40.28M | -184.04%-26.25M | -106.91%-9.24M | -46.08%133.78M | 653,002.63%248.1M | -100.78%-38K | -16.66%4.89M | 135.26%5.87M |
-Change in receivables | 431.29%23.54M | 84.89%-7.1M | -600.53%-47.01M | -64.80%9.39M | 507.51%26.68M | 123.61%4.39M | -311.05%-18.61M | 155.59%8.82M | -379.63%-15.86M | 118.00%5.67M |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | -41.96%167.52M | --288.63M | ---- | ---- | ---- |
-Change in prepaid assets | -53.80%-6.25M | -148.57%-4.06M | 185.42%8.36M | -322.66%-9.79M | 124.22%4.4M | -349.16%-18.15M | 153.57%7.29M | 17.55%-13.6M | 61.49%-16.49M | -150.35%-42.83M |
-Change in payables | -208.02%-1.67M | 325.00%1.55M | 105.74%364K | -222.97%-6.34M | 548.26%5.16M | 54.38%-1.15M | 41.64%-2.52M | -232.05%-4.32M | 83.89%-1.3M | -235.73%-8.08M |
-Provision for loans, leases and other losses | --10.08M | --0 | ---- | ---10M | ---- | --9.33M | ---- | ---- | ---- | ---- |
-Changes in other current assets | 0.41%-16.97M | -754.84%-17.04M | 79.04%-1.99M | 79.09%-9.51M | -61.48%-45.47M | -5.54%-28.16M | -394.36%-26.68M | -76.48%9.07M | -24.58%38.54M | 96.29%51.1M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -68.71%-10.11M | -97.82%-5.99M | 19.64%-3.03M | 11.82%-3.77M | 42.32%-4.27M | 34.70%-7.41M | 15.60%-11.34M | -51.81%-13.44M | -85.29%-8.85M | -189.58%-4.78M |
Interest received (cash flow from operating activities) | 68.03%452K | -90.46%269K | -58.20%2.82M | 169.96%6.75M | 577.51%2.5M | -83.65%369K | -3.67%2.26M | 52.74%2.34M | -11.89%1.53M | 240.70%1.74M |
Tax refund paid | 16.39%-66.21M | -43.56%-79.18M | 3.82%-55.16M | -16.60%-57.34M | 72.48%-49.18M | -24.70%-178.73M | -225.88%-143.32M | -4.58%-43.98M | -96.45%-42.06M | -36.73%-21.41M |
Other operating cash inflow (outflow) | -32.13%-14.87M | -1,230.50%-11.26M | 92.60%-846K | -11.44M | 0 | 95.67M | 0 | 0 | -1K | 0 |
Operating cash flow | -69.79%62.62M | 12.33%207.32M | -9.79%184.57M | -7.94%204.6M | -41.79%222.24M | -40.97%381.8M | 57.94%646.81M | 40.89%409.53M | 64.57%290.69M | 117.55%176.63M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -182.99%-11.55M | 97.58%-4.08M | -41.75%-168.62M | 49.94%-118.95M | -458.30%-237.62M | 35.61%-42.56M | 67.24%-66.1M | 61.36%-201.78M | 6.17%-522.26M | -201.13%-556.6M |
Net intangibles purchase and sale | -26.67%-3.8M | 25.00%-3M | -33.33%-4M | 50.00%-3M | 71.43%-6M | -126.05%-21M | 32.40%-9.29M | -632.02%-13.74M | 235.95%2.58M | 5.00%-1.9M |
Net investment product transactions | 1,712.11%227.84M | 149.28%12.57M | -138.50%-25.51M | 222.57%66.26M | 44.16%-54.06M | 71.09%-96.8M | -1,150.47%-334.78M | 333.09%31.87M | 82.85%-13.67M | -854.63%-79.75M |
Advance cash and loans provided to other parties | ---42.24M | --0 | 19.01%-22M | -179.47%-27.16M | 0.00%-9.72M | -1,844.00%-9.72M | 98.15%-500K | ---27.04M | ---- | -235.56%-159.2M |
Repayment of advance payments to other parties and cash income from loans | 12.75%3.44M | -20.00%3.05M | -75.70%3.82M | 538.61%15.7M | 3.54%2.46M | -97.00%2.37M | 679.34%79.11M | -74.23%10.15M | -68.36%39.39M | 1,118.25%124.51M |
Net changes in other investments | 323.98%201.49M | -27.38%47.52M | 62.63%65.44M | -7.56%40.24M | 1,325.84%43.53M | -85.91%3.05M | -22.46%21.66M | -51.16%27.94M | -60.07%57.19M | 276.64%143.22M |
Investing cash flow | 569.15%375.18M | 137.16%56.07M | -460.38%-150.88M | 89.70%-26.92M | -58.76%-261.4M | 46.87%-164.65M | -79.54%-309.9M | 60.48%-172.61M | 17.55%-436.77M | -201.89%-529.72M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 357.77%152.27M | -480.81%-59.07M | 117.88%15.51M | -158.29%-86.74M | 37.83%148.8M | 210.21%107.96M | -75.42%-97.96M | -123.83%-55.84M | -1.25%234.37M | 644.84%237.34M |
Net common stock issuance | -148.82%-257.52M | -81.82%-103.49M | ---56.92M | ---- | ---- | ---357.85M | ---- | ---- | ---- | --172.83M |
Cash dividends paid | 5.55%-37.43M | 2.74%-39.62M | 0.62%-40.74M | 49.16%-41M | -24.26%-80.65M | 2.65%-64.9M | -50.22%-66.67M | -104.21%-44.38M | ---21.73M | ---- |
Net other fund-raising expenses | -11.89%-50.72M | -254.09%-45.33M | 44.28%-12.8M | 12.82%-22.97M | 44.86%-26.35M | -28.59%-47.79M | -149.72%-37.16M | 1,234.60%74.74M | -16.32%-6.59M | -109.28%-5.66M |
Financing cash flow | 21.87%-193.39M | -160.67%-247.52M | 37.00%-94.95M | -460.55%-150.71M | 111.53%41.8M | -79.69%-362.58M | -691.76%-201.79M | -112.37%-25.49M | -49.06%206.05M | 1,287.29%404.51M |
Net cash flow | ||||||||||
Beginning cash position | 4.16%397.66M | -13.83%381.79M | 6.48%443.05M | 0.64%416.09M | -26.02%413.45M | 31.89%558.88M | 99.58%423.76M | 39.36%212.32M | 50.95%152.36M | -39.21%100.93M |
Current changes in cash | 1,439.72%244.42M | 125.91%15.87M | -327.22%-61.26M | 922.45%26.96M | 101.81%2.64M | -207.63%-145.43M | -36.09%135.12M | 252.59%211.44M | 16.62%59.97M | 178.97%51.42M |
Cash adjustments other than cash changes | --1K | ---- | ---- | ---- | ---- | ---- | ---2K | ---- | --1K | ---- |
End cash Position | 61.46%642.08M | 4.16%397.66M | -13.83%381.79M | 6.48%443.05M | 0.64%416.09M | -26.02%413.45M | 31.89%558.88M | 99.58%423.76M | 39.36%212.32M | 50.95%152.36M |
Free cash flow | -77.32%45M | 1,661.58%198.44M | -85.29%11.27M | 458.29%76.59M | -106.76%-21.38M | -44.07%316.24M | 197.26%565.42M | 182.14%190.21M | 39.40%-231.58M | -260.12%-382.16M |
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 |
No Data
No Data