GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(Q2)Sep 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 29.27%29.57B | 17.84%30.47B | 80.09%117.25B | 107.19%41.48B | 102.58%27.04B | 73.19%22.87B | 39.54%25.86B | -32.31%65.11B | -32.35%20.02B | -53.09%13.35B |
Net profit before non-cash adjustment | 28.10%17.24B | 43.25%19.16B | 69.57%59.17B | 100.40%14.68B | 128.65%17.66B | 59.94%13.46B | 17.00%13.38B | -36.34%34.9B | -41.07%7.32B | -47.90%7.72B |
Total adjustment of non-cash items | 19.02%12.61B | 38.80%11.94B | 26.30%54.96B | 49.74%23.27B | 74.54%12.5B | -0.77%10.59B | -15.17%8.6B | 0.42%43.51B | 23.14%15.54B | -42.76%7.16B |
-Depreciation and amortization | -0.92%5.74B | 25.09%4.57B | -2.42%23.27B | 31.11%7.31B | 23.27%6.51B | -20.13%5.79B | -36.30%3.66B | 32.97%23.85B | 5.41%5.58B | 19.34%5.28B |
-Reversal of impairment losses recognized in profit and loss | 735.19%451M | --2M | 6.06%3.78B | -12.03%2.97B | --756M | -58.14%54M | --0 | -46.97%3.56B | -47.88%3.37B | --0 |
-Share of associates | 25.00%-72M | 0.75%-132M | -100.00%-274M | 352.63%96M | -1,510.00%-141M | -328.57%-96M | 11.92%-133M | -57.47%-137M | 87.25%-38M | -79.17%10M |
-Disposal profit | 166.67%8M | -33.33%2M | 21.97%4.05B | -52.14%1.58B | 18,915.38%2.47B | -84.21%3M | --3M | 384.40%3.32B | 391.19%3.29B | 333.33%13M |
-Deferred income tax | 37.26%7.08B | 47.16%7.39B | 92.34%23.51B | 357.59%6.51B | 115.45%6.83B | 60.49%5.16B | 13.55%5.02B | -39.93%12.23B | -50.52%1.42B | -50.17%3.17B |
-Other non-cash items | -89.17%-594M | 86.67%112M | -10.95%618M | 151.54%4.81B | -198.79%-3.94B | -1,465.22%-314M | -22.08%60M | 130.57%694M | 179.86%1.91B | -184.97%-1.32B |
Changes in working capital | 76.32%-279M | -116.21%-629M | 123.48%3.12B | 224.27%3.53B | -102.93%-3.11B | 79.97%-1.18B | 227.54%3.88B | -580.06%-13.3B | -162.54%-2.84B | -236.23%-1.53B |
-Change in receivables | -7.33%-1.98B | -24.72%7.76B | 74.65%-2.22B | 112.77%1.19B | -239.60%-11.87B | -41.01%-1.84B | 92.93%10.31B | -293.05%-8.75B | -731.97%-9.29B | -175.20%-3.5B |
-Change in inventory | -3.78%-576M | 99.76%-1M | 108.85%293M | 184.40%2.94B | -89.46%-1.67B | 62.47%-555M | 78.99%-416M | -258.55%-3.31B | 273.91%1.03B | -404.00%-882M |
-Change in prepaid assets | 69.65%1.31B | -4.71%-3.47B | -1,804.55%-1.13B | -118.03%-179M | 5.07%1.6B | -14.62%771M | 1.07%-3.31B | 103.71%66M | 28.29%993M | 239.06%1.52B |
-Change in payables | -255.39%-1.67B | 4.26%-4.31B | 587.87%3.29B | -50.08%2.15B | 156.25%4.57B | 181.89%1.08B | -4.97%-4.5B | 112.35%478M | 647.64%4.3B | -44.80%1.78B |
-Changes in other current assets | 520.89%2.64B | -133.68%-608M | 261.35%2.89B | -2,177.24%-2.56B | 1,028.54%4.26B | 76.65%-627M | 46.39%1.81B | 38.91%-1.79B | -95.62%123M | 58.54%-459M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 10.24%-596M | 2.73%-214M | 24.35%-87M | 8.16%-664M | -220M | -115M | ||||
Interest received (cash flow from operating activities) | 205.66%324M | 106M | ||||||||
Tax refund paid | -138.74%-2.18B | -8.30%-11.05B | 60.66%-11.51B | 125.32%281M | 23.46%-7.2B | 198.58%5.61B | 21.78%-10.21B | -2,985.21%-29.26B | -5,385.71%-1.11B | -99.03%-9.4B |
Other operating cash inflow (outflow) | 22.65%-1.91B | -164.71%-761M | -328.37%-2.09B | -328.37%-2.09B | 1.29B | -10.77%-2.47B | -47.22%1.18B | 913M | -32.97%913M | 0 |
Operating cash flow | -0.97%26.04B | 10.87%18.66B | 185.50%103.06B | 98.98%38.57B | 443.04%21.37B | 418.83%26.29B | 118.22%16.83B | -62.61%36.1B | -36.07%19.38B | -82.66%3.94B |
Investing cash flow | ||||||||||
Capital expenditures | -247.98%-26.75B | 11.45%-9.44B | 33.04%-29.32B | 50.30%-3.82B | 34.25%-7.15B | -27.45%-7.69B | 44.45%-10.66B | -89.29%-43.78B | -23.35%-7.68B | -79.08%-10.87B |
Net changes in other investments | -154.21%-58M | -1,659.32%-920M | -89.93%100M | -225.00%-26M | -119.23%-40M | -37.43%107M | -90.51%59M | 479.01%993M | 94.48%-8M | -54.39%208M |
Investing cash flow | -253.66%-26.81B | 2.28%-10.36B | 31.72%-29.22B | 50.01%-3.84B | 32.60%-7.19B | -29.35%-7.58B | 42.91%-10.6B | -86.08%-42.79B | -20.67%-7.69B | -111.29%-10.66B |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | -1.43%-1.91B | -0.49%-1.84B | 0.86%-7.4B | -3.51%-1.83B | -1.37%-1.85B | 1.26%-1.88B | 6.47%-1.84B | 23.80%-7.46B | 15.89%-1.77B | 20.19%-1.82B |
Cash dividends paid | 15.15%-28M | -11.38%-9.32B | 16.02%-16.8B | 0.00%-7M | -0.04%-8.39B | 23.26%-33M | 27.65%-8.37B | -72.52%-20B | -16.67%-7M | -72.32%-8.39B |
Net other fund-raising expenses | -400.00%-5M | 50.00%-1M | 0.00%-8M | -200.00%-3M | ---2M | 0.00%-1M | 66.67%-2M | 98.98%-8M | 99.87%-1M | --0 |
Financing cash flow | -1.36%-1.94B | -9.41%-11.16B | 11.90%-24.2B | -3.60%-1.84B | -0.29%-10.24B | 1.74%-1.92B | 24.60%-10.2B | 1.60%-27.47B | 72.05%-1.78B | -8.26%-10.21B |
Net cash flow | ||||||||||
Beginning cash position | 25.52%273.86B | 24.85%273.75B | -12.54%219.26B | 14.00%238.28B | 3.43%236.11B | -4.87%218.19B | -12.54%219.26B | 23.85%250.71B | -9.65%209.02B | 2.64%228.28B |
Current changes in cash | -116.19%-2.72B | 27.95%-2.86B | 245.35%49.65B | 231.62%32.88B | 123.30%3.95B | 711.69%16.79B | 83.70%-3.98B | -174.84%-34.16B | -43.63%9.92B | -306.12%-16.94B |
Effect of exchange rate changes | -550.71%-5.08B | 2.83%2.98B | 78.72%4.84B | 679.76%2.58B | 24.08%-1.77B | -32.86%1.13B | -4.23%2.9B | 2.34%2.71B | -81.45%331M | -428.17%-2.33B |
End cash Position | 12.69%266.06B | 25.52%273.86B | 24.85%273.75B | 24.85%273.75B | 14.00%238.28B | 3.43%236.11B | -4.87%218.19B | -12.54%219.26B | -12.54%219.26B | -9.65%209.02B |
Free cash flow | -103.86%-718M | 49.44%9.22B | 1,060.10%73.75B | 197.00%34.75B | 305.10%14.23B | 2,027.56%18.6B | 153.74%6.17B | -110.46%-7.68B | -51.43%11.7B | -141.73%-6.94B |
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 |