Twenty-four seven
7074
Alpico Holdings
297A
Branding Technology
7067
Estore
4304
Axel Mark
3624
(FY)May 31, 2024 | (FY)May 31, 2023 | (FY)May 31, 2022 | (FY)May 31, 2021 | (FY)May 31, 2020 | (FY)May 31, 2019 | (FY)May 31, 2018 | (FY)May 31, 2017 | (FY)May 31, 2016 | (FY)May 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 320.00%2.68B | -223.34%-1.22B | -61.40%989.1M | 131.72%2.56B | -23.55%1.11B | -33.48%1.45B | -10.21%2.17B | -24.08%2.42B | 56.42%3.19B | 8.71%2.04B |
Net profit before non-cash adjustment | -20.51%1.51B | 2.60%1.9B | -1.33%1.85B | 15.26%1.87B | -11.97%1.62B | 17.76%1.85B | -28.99%1.57B | -2.81%2.21B | 0.36%2.27B | 18.28%2.26B |
Total adjustment of non-cash items | 18.82%466.13M | 52.50%392.29M | 93.20%257.24M | -56.06%133.15M | -19.93%303.05M | -26.47%378.47M | 226.28%514.7M | 2.07%157.75M | -46.46%154.55M | 83.93%288.68M |
-Depreciation and amortization | 12.65%512.12M | 27.38%454.6M | 45.73%356.88M | 2.40%244.9M | -16.93%239.16M | 26.64%287.91M | 1.09%227.34M | 0.92%224.89M | 8.01%222.84M | 4.02%206.3M |
-Reversal of impairment losses recognized in profit and loss | --61.79M | --0 | -90.60%5.4M | --57.45M | ---- | -98.31%5.43M | --320.67M | ---- | ---- | --5.5M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -932.86%-93.04M | 125.20%11.17M |
-Disposal profit | -90.89%1.59M | -68.79%17.48M | 2,446.98%56.01M | 119.25%2.2M | -123.83%-11.42M | 1,311.63%47.94M | 102.78%3.4M | -1,381.43%-122.22M | 566.06%9.54M | -81.81%1.43M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 180.32%9.33M | --3.33M |
-Other non-cash items | -37.09%-109.38M | 50.46%-79.78M | 6.04%-161.05M | -327.58%-171.39M | 102.47%75.31M | 201.34%37.2M | -166.64%-36.7M | 836.13%55.08M | -90.35%5.88M | 1,339.01%60.95M |
Changes in working capital | 120.26%710.7M | -214.38%-3.51B | -300.50%-1.12B | 167.71%556.55M | -5.69%-821.96M | -940.55%-777.73M | 62.80%92.53M | -92.56%56.83M | 249.20%764.21M | -163.65%-512.21M |
-Change in receivables | -181.86%-656.13M | 942.48%801.53M | -111.13%-95.14M | 178.00%854.49M | -255.09%-1.1B | 524.05%706.37M | -3,480.22%-166.58M | -99.75%4.93M | 303.70%1.98B | 35.71%-971.27M |
-Change in inventory | 83.53%-175.92M | -8.37%-1.07B | -400.56%-985.52M | 222.75%327.89M | 73.95%-267.12M | -163.99%-1.03B | -170.27%-388.44M | 186.57%552.75M | 115.11%192.89M | -738.70%-1.28B |
-Change in payables | 147.30%1.54B | -14,200.57%-3.25B | 96.51%-22.71M | -216.24%-650.12M | 212.59%559.3M | -185.29%-496.74M | 212.43%582.41M | 65.01%-518.02M | -190.85%-1.48B | 25.19%1.63B |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 207.75%68.71M | -138.15%-63.77M |
-Provision for loans, leases and other losses | 18.64%6.71M | 145.17%5.66M | -168.86%-12.52M | 122.09%18.18M | -1,366.69%-82.3M | -193.31%-5.61M | 97.02%-1.91M | ---64.12M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | -90.43%6.1M | 45.69%63.7M | -34.79%43.73M | -17.52%67.05M | 1,694.17%81.29M | -97.33%4.53M | 111,039.87%169.74M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -14.71%-14.34M | -5.62%-12.5M | 0.25%-11.84M | 6.32%-11.87M | -1.24%-12.67M | 2.86%-12.52M | 22.99%-12.88M | 25.21%-16.73M | 15.28%-22.37M | 2.59%-26.4M |
Interest received (cash flow from operating activities) | 16.12%62.56M | 23.61%53.88M | 7.17%43.59M | 7.53%40.67M | 8.73%37.82M | 10.00%34.79M | 0.16%31.62M | -55.48%31.57M | 19.10%70.92M | 29.89%59.54M |
Tax refund paid | -20.51%-496.52M | 9.51%-412.03M | 2.02%-455.34M | 15.99%-464.75M | 4.00%-553.24M | 19.77%-576.3M | 1.79%-718.31M | 18.35%-731.39M | -11.44%-895.8M | -30.42%-803.8M |
Other operating cash inflow (outflow) | -1K | 0 | -97.01%5.03M | 1,330.13%168.18M | 1,176,100.00%11.76M | -100.00%-1K | 41.12M | 0 | -100.00%-2K | -1K |
Operating cash flow | 240.55%2.24B | -378.79%-1.59B | -75.14%570.53M | 289.26%2.29B | -33.95%589.49M | -41.13%892.45M | -11.09%1.52B | -27.20%1.71B | 84.67%2.34B | -0.76%1.27B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -59.07%-577.14M | 11.56%-362.82M | -95.58%-410.23M | 8.41%-209.76M | 67.57%-229.03M | -11.39%-706.13M | -252.42%-633.91M | 18.29%-179.87M | -4.90%-220.14M | -28.15%-209.86M |
Net intangibles purchase and sale | -203.72%-102.49M | 88.94%-33.74M | 51.36%-305.07M | -3,132.97%-627.2M | -83.02%-19.4M | 63.45%-10.6M | -314.29%-29M | -10,706.06%-7M | 102.64%66K | ---2.5M |
Net investment product transactions | 422.99%189.26M | -663.66%-58.6M | -322.06%-7.67M | 82.58%-1.82M | 93.35%-10.44M | -1,976.27%-157.01M | -92.40%8.37M | 1,778.34%110.12M | -263.01%-6.56M | 102.85%4.03M |
Net changes in other investments | 109.62%4.27M | -49.89%-44.35M | -13,050.22%-29.59M | 96.30%-225K | -237.55%-6.09M | 209.55%4.43M | -108.22%-4.04M | 167.41%49.18M | 344.84%18.39M | -354.27%-7.51M |
Investing cash flow | 2.68%-486.1M | 33.63%-499.51M | 10.30%-752.56M | -216.66%-839M | 69.52%-264.95M | -32.00%-869.31M | -2,287.74%-658.59M | 86.75%-27.58M | 3.52%-208.24M | 28.53%-215.84M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | -199.94%-1.55M | 100.17%1.55M | -211.67%-935M | 25.41%-300M | 19.56%-402.21M |
Net common stock issuance | -8.21%-216.56M | -29.11%-200.14M | -19,748.02%-155.01M | 99.26%-781K | -7,845.85%-105.2M | 14.36%-1.32M | -201.36%-1.55M | 55.08%-513K | 42.73%-1.14M | 40.83%-1.99M |
Cash dividends paid | -5.78%-356.61M | 0.72%-337.13M | -3.37%-339.59M | -0.14%-328.51M | -4.15%-328.05M | -7.00%-315M | 6.82%-294.38M | -8.11%-315.93M | -4.44%-292.23M | -8.92%-279.82M |
Net other fund-raising expenses | 1.88%-41.14M | -13.95%-41.93M | 33.67%-36.79M | -0.06%-55.47M | -23.07%-55.44M | -235.70%-45.04M | -3.49%-13.42M | 6.78%-12.97M | -18.49%-13.91M | -0.89%-11.74M |
Financing cash flow | -6.06%-614.31M | -8.99%-579.19M | -38.11%-531.4M | 21.27%-384.76M | -34.66%-488.69M | -17.91%-362.92M | 75.66%-307.79M | -108.21%-1.26B | 12.72%-607.28M | 9.87%-695.76M |
Net cash flow | ||||||||||
Beginning cash position | -55.73%2.11B | -12.93%4.78B | 24.37%5.49B | -3.55%4.41B | -6.88%4.57B | 12.41%4.91B | 12.26%4.37B | 64.56%3.89B | 17.77%2.37B | 11.31%2.01B |
Current changes in cash | 142.53%1.14B | -274.15%-2.67B | -166.62%-713.43M | 752.36%1.07B | 51.69%-164.16M | -161.81%-339.77M | 33.05%549.71M | -72.94%413.15M | 327.94%1.53B | 74.79%356.78M |
Effect of exchange rate changes | 113.47%16M | 91.69%7.5M | -4.17%3.91M | 132.40%4.08M | -15.45%1.76M | 127.07%2.08M | 0.63%-7.67M | ---7.72M | ---- | ---- |
Cash adjustments other than cash changes | 200.00%1K | -200.00%-1K | --1K | ---- | ---- | 0.00%-1K | -100.00%-1K | 7,179,800.00%71.8M | ---1K | ---- |
End cash Position | 54.44%3.27B | -55.73%2.11B | -12.93%4.78B | 24.37%5.49B | -3.55%4.41B | -6.88%4.57B | 12.41%4.91B | 12.26%4.37B | 64.56%3.89B | 17.77%2.37B |
Free cash flow | 178.08%1.56B | -1,221.55%-1.99B | -111.91%-150.8M | 523.29%1.27B | 15.62%203.17M | -79.40%175.72M | -43.77%853.17M | -28.56%1.52B | 101.45%2.12B | -5.31%1.05B |
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 |