FunPep
4881
SMN
6185
Leoclan
7681
AR Advanced Technology
5578
Migalo Holdings
5535
(FY)Jul 31, 2024 | (FY)Jul 31, 2023 | (FY)Jul 31, 2022 | (FY)Jul 31, 2021 | (FY)Jul 31, 2020 | (FY)Jul 31, 2019 | (FY)Jul 31, 2018 | (FY)Jul 31, 2017 | (FY)Jul 31, 2016 | (FY)Jul 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 190.11%1.63B | -411.12%-1.81B | 25.34%581.83M | 102.66%464.21M | 131.49%229.07M | -13.86%-727.46M | -211.81%-638.89M | 477.99%571.39M | 28.75%-151.17M | -130.55%-212.15M |
Net profit before non-cash adjustment | 45.01%605.2M | 29.91%417.34M | -1.08%321.26M | -24.00%324.76M | 137.77%427.33M | -38.67%179.73M | 15,413.61%293.05M | -98.77%1.89M | 18.08%153.93M | 85.57%130.36M |
Total adjustment of non-cash items | -7.28%89.71M | -42.94%96.75M | 65.09%169.57M | -41.83%102.72M | -56.87%176.59M | 78.76%409.47M | -54.46%229.06M | 660.72%502.96M | 226.27%66.12M | -116.61%-52.36M |
-Depreciation and amortization | -21.04%65.02M | -14.54%82.35M | 21.93%96.36M | -23.09%79.03M | -8.44%102.75M | 33.77%112.22M | 46.80%83.89M | 159.15%57.15M | 18.64%22.05M | -22.77%18.59M |
-Reversal of impairment losses recognized in profit and loss | 29.87%20.98M | --16.15M | --0 | ---- | -73.81%72.98M | 1,951.93%278.65M | --13.58M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 42.00%76.62M | -30.72%53.96M |
-Disposal profit | 19.50%-31.68M | -1,030.62%-39.36M | ---3.48M | ---- | ---- | ---- | ---- | ---16.07M | ---- | ---- |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -22.23%7.5M | 40.75%9.64M |
-Other non-cash items | -5.88%35.4M | -50.96%37.61M | 223.79%76.7M | 2,654.30%23.69M | -95.37%860K | -85.87%18.59M | -71.51%131.58M | 1,253.02%461.89M | 70.23%-40.06M | -160.77%-134.55M |
Changes in working capital | 140.28%936.27M | -2,654.03%-2.32B | 147.77%91M | 109.80%36.73M | 71.53%-374.85M | -13.41%-1.32B | -1,844.81%-1.16B | 117.92%66.54M | -27.94%-371.22M | -193.88%-290.15M |
-Change in receivables | 132.35%354.03M | -333.62%-1.09B | -125.86%-252.35M | 553.24%975.7M | 115.17%149.36M | -5,719.71%-984.29M | -94.24%17.52M | 138.93%303.88M | -716.02%-780.63M | 11,148.04%126.72M |
-Change in inventory | 121.73%274.79M | -602.73%-1.26B | 57.59%-179.97M | 45.51%-424.35M | -49.08%-778.7M | 29.31%-522.35M | -379.28%-738.91M | -235.04%-154.17M | 88.95%-46.02M | -284.72%-416.27M |
-Change in prepaid assets | 110.65%4.48M | -80.77%-42.04M | ---23.26M | ---- | ---- | ---- | ---- | -42.44%136.15M | 620.59%236.53M | -79.20%32.82M |
-Change in payables | 126.43%51.13M | -1,904.07%-193.49M | -88.83%10.73M | 206.79%95.99M | -34.22%-89.89M | -149.01%-66.97M | 197.07%136.65M | -162.96%-140.78M | 1,040.38%223.6M | 73.24%-23.78M |
-Change in accrued expense | 422.78%10.1M | 18.68%-3.13M | 31.90%-3.85M | ---5.65M | ---- | ---- | ---- | ---- | 51.37%-4.7M | -223.88%-9.66M |
-Provision for loans, leases and other losses | -101.14%-907K | 262.06%79.61M | -427.12%-49.12M | -112.85%-9.32M | 121.82%72.52M | -266.95%-332.44M | -47.99%-90.6M | ---61.22M | ---- | ---- |
-Changes in other current assets | 25.22%242.65M | -67.09%193.77M | 198.86%588.83M | -319.10%-595.65M | -53.88%271.86M | 221.36%589.39M | -2,702.58%-485.66M | ---17.33M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -3.63%-31.98M | -16.58%-30.86M | 10.72%-26.47M | 9.66%-29.65M | 13.26%-32.82M | -28.38%-37.83M | 11.66%-29.47M | -147.29%-33.36M | 11.88%-13.49M | -3.50%-15.31M |
Interest received (cash flow from operating activities) | -62.47%170K | -61.22%453K | -44.35%1.17M | -15.02%2.1M | -2.60%2.47M | -41.02%2.54M | -73.25%4.3M | 25.80%16.07M | 79.23%12.78M | -35.01%7.13M |
Tax refund paid | -12.61%-123.77M | -109.41%-109.91M | 48.82%-52.49M | -971.53%-102.55M | 86.34%-9.57M | -221.32%-70.07M | 33.10%-21.81M | -26.54%-32.6M | -337.05%-25.76M | -37.20%-5.89M |
Other operating cash inflow (outflow) | 0.00%-1K | -1K | 0 | 0 | -100.00%-1K | 216.19%21.74M | 102.29%6.87M | -30,007,700.00%-300.08M | -1K | 0 |
Operating cash flow | 175.65%1.48B | -486.97%-1.95B | 50.86%504.04M | 76.65%334.12M | 123.32%189.15M | -19.46%-811.1M | -406.64%-678.99M | 224.65%221.43M | 21.48%-177.64M | -132.96%-226.23M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -120.92%-36.37M | 462.28%173.87M | -16.13%-47.99M | -94.51%-41.33M | 31.53%-21.25M | 55.27%-31.03M | -640.98%-69.36M | 98.88%-9.36M | -2,884.40%-834.38M | 80.66%-27.96M |
Net business purchase and sale | ---- | ---- | ---- | ---114.15M | ---- | -241.58%-135.81M | 17.53%-39.76M | ---48.21M | ---- | ---- |
Net investment product transactions | -593.06%-99.86M | -148.03%-14.41M | 453.33%30M | 11.55%-8.49M | -109.10%-9.6M | 662.82%105.53M | -112.67%-18.75M | 11,174.94%148.04M | --1.31M | ---- |
Advance cash and loans provided to other parties | ---1.5M | --0 | 90.97%-6.94M | -92.25%-76.9M | -700.00%-40M | 98.31%-5M | -10,250.88%-295M | 98.89%-2.85M | -156.76%-256.76M | 57.45%-100M |
Repayment of advance payments to other parties and cash income from loans | -82.96%2.63M | -19.44%15.43M | -78.97%19.16M | 488.42%91.11M | -62.44%15.48M | -81.76%41.22M | 2,827.92%226.01M | -97.00%7.72M | 23.42%257.21M | 47.30%208.4M |
Net changes in other investments | -19.59%-232K | -114.90%-194K | 410.74%1.3M | -107.54%-419K | 282.55%5.56M | 9.14%-3.04M | -1,981.46%-3.35M | 100.22%178K | -3,128.45%-79.62M | 205.24%2.63M |
Investing cash flow | -177.47%-135.33M | 4,002.97%174.7M | 97.02%-4.48M | -201.51%-150.18M | -77.04%-49.81M | 85.95%-28.13M | -309.62%-200.22M | 110.47%95.51M | -1,198.12%-912.24M | 134.36%83.07M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -131.91%-355.3M | 1,215.31%1.11B | 27.79%-99.83M | -137.68%-138.25M | -75.50%366.86M | 1,832.17%1.5B | -118.36%-86.45M | 1.52%470.81M | 51.54%463.76M | 406.04%306.04M |
Net common stock issuance | -54.90%198.95M | 450,053.06%441.15M | 292.00%98K | --25K | ---- | ---- | ---- | ---- | -44.11%311.05M | -5.03%556.5M |
Increase or decrease of lease financing | ---- | ---- | ---- | -3.37%-2.76M | 82.61%-2.67M | -217.38%-15.38M | -3.17%-4.85M | ---4.7M | ---- | ---- |
Cash dividends paid | -86.40%-139.9M | 27.92%-75.06M | -0.91%-104.13M | -38.09%-103.19M | 0.25%-74.73M | -159.38%-74.92M | 60.16%-28.88M | -7.67%-72.49M | ---67.33M | ---- |
Net other fund-raising expenses | -104.99%-170K | 3,724.47%3.41M | 65.44%-94K | -9.24%-272K | 99.90%-249K | -462.26%-246.44M | -53.43%-43.83M | -2,856,800.00%-28.57M | 200.00%1K | -100.02%-1K |
Financing cash flow | -119.99%-296.43M | 827.08%1.48B | 16.57%-203.95M | -184.52%-244.45M | -75.08%289.21M | 807.70%1.16B | -144.93%-164M | -48.40%365.05M | -17.98%707.49M | 75.28%862.54M |
Net cash flow | ||||||||||
Beginning cash position | -11.26%2.31B | 13.35%2.6B | -2.48%2.3B | 22.14%2.35B | 19.94%1.93B | -39.36%1.61B | 34.39%2.65B | -15.92%1.97B | 44.34%2.34B | 136.17%1.62B |
Current changes in cash | 456.37%1.04B | -199.08%-292.91M | 588.54%295.62M | -114.12%-60.51M | 33.33%428.55M | 130.81%321.43M | -252.97%-1.04B | 278.35%681.99M | -153.16%-382.39M | -23.20%719.38M |
Effect of exchange rate changes | ---- | ---- | 417.42%10.87M | 221.10%2.1M | -83.40%-1.74M | -323.64%-946K | 107.79%423K | -159.46%-5.43M | 902.74%9.14M | --911K |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | 300.00%2K | 50.00%-1K | -100.14%-2K | --1.44M | ---- | ---- |
End cash Position | 45.20%3.35B | -11.26%2.31B | 13.35%2.6B | -2.48%2.3B | 22.14%2.35B | 19.94%1.93B | -39.36%1.61B | 34.39%2.65B | -15.92%1.97B | 44.34%2.34B |
Free cash flow | 167.27%1.41B | -562.36%-2.09B | 61.16%452.57M | 70.36%280.81M | 119.57%164.84M | -12.55%-842.37M | -622.18%-748.43M | 89.83%-103.63M | -300.93%-1.02B | -150.00%-254.19M |
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 |