Twenty-four seven
7074
Alpico Holdings
297A
Branding Technology
7067
Estore
4304
Axel Mark
3624
(FY)Aug 31, 2024 | (FY)Aug 31, 2023 | (FY)Aug 31, 2022 | (FY)Aug 31, 2021 | (FY)Aug 31, 2020 | (FY)Aug 31, 2019 | (FY)Aug 31, 2018 | (FY)Aug 31, 2017 | (FY)Aug 31, 2016 | (FY)Aug 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 1,804.73%143.37M | -111.54%-8.41M | 208.81%72.88M | 109.09%23.6M | -344.85%-259.6M | 297.15%106.02M | -152.39%-53.78M | 82.56%-21.31M | -278.67%-122.2M | -68.96%68.4M |
Net profit before non-cash adjustment | 103.62%1.75M | -776.97%-48.23M | 107.71%7.12M | 68.16%-92.43M | -741.45%-290.35M | 135.25%45.26M | 111.47%19.24M | 20.89%-167.74M | -395.71%-212.04M | -55.04%71.71M |
Total adjustment of non-cash items | 176.97%83.31M | -51.00%30.08M | -45.40%61.38M | 430.76%112.42M | -34.92%21.18M | 6.21%32.55M | -62.41%30.64M | 23.23%81.51M | 64.91%66.14M | -30.15%40.11M |
-Depreciation and amortization | -25.82%28.56M | 24.14%38.49M | -12.60%31.01M | -10.38%35.48M | 7.44%39.59M | -24.67%36.85M | 8.93%48.91M | -11.54%44.91M | -15.14%50.76M | 38.38%59.82M |
-Reversal of impairment losses recognized in profit and loss | --0 | -12.32%562K | --641K | ---- | 4,781.97%8.93M | -88.74%183K | -88.54%1.63M | -69.76%14.19M | 752.34%46.9M | 344.51%5.5M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -433.44%-5.19M | 301.42%1.56M |
-Disposal profit | ---- | ---- | ---- | --42.41M | ---- | ---- | ---- | ---- | 111.19%127K | -6,776.47%-1.14M |
-Pension and employee benefit expenses | --15.24M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | 49.29%-4.63M | ---9.13M |
-Other non-cash items | 540.22%39.51M | -130.19%-8.98M | -13.87%29.74M | 226.26%34.52M | -509.50%-27.34M | 77.45%-4.49M | -188.73%-19.9M | 202.66%22.42M | -32.28%-21.84M | -220.43%-16.51M |
Changes in working capital | 498.69%58.31M | 122.96%9.74M | 20.80%4.37M | -62.22%3.62M | -66.07%9.57M | 127.21%28.21M | -259.67%-103.66M | 174.01%64.93M | 154.57%23.69M | -1,380.77%-43.42M |
-Change in receivables | -176.10%-21.26M | 306.86%27.94M | 143.70%6.87M | -109.41%-15.71M | 14,194.95%166.97M | 103.17%1.17M | -98.20%-36.8M | 33.64%-18.57M | -1,615.87%-27.98M | 112.97%1.85M |
-Change in inventory | 276.19%8.85M | -509.37%-5.02M | 139.71%1.23M | 61.67%-3.09M | -2,948.76%-8.06M | -97.60%283K | 209.26%11.79M | 208.42%3.81M | 74.52%-3.52M | -297.84%-13.8M |
-Change in payables | 477.64%65.08M | -98.46%-17.23M | -152.97%-8.68M | 114.19%16.39M | -20,339.12%-115.48M | -101.40%-565K | 193.72%40.3M | -164.54%-43M | 311.77%66.63M | -249.18%-31.46M |
-Change in accrued expense | ---- | ---- | ---- | ---- | -245.04%-35.71M | 129.50%24.62M | -187.33%-83.47M | 1,101.49%95.57M | ---9.54M | ---- |
-Provision for loans, leases and other losses | 38.93%5.64M | -18.13%4.06M | -17.72%4.96M | 224.15%6.03M | -31.28%1.86M | -58.11%2.71M | 150.56%6.46M | ---12.77M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | -205.17%-41.94M | 2,207.88%39.88M | ---1.89M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -48.78%-1.82M | 64.09%-1.23M | 29.46%-3.41M | -60.42%-4.84M | 3.73%-3.02M | 24.57%-3.13M | -53.38%-4.16M | -179.86%-2.71M | -69.53%-968K | 10.22%-571K |
Interest received (cash flow from operating activities) | 0.00%18K | -35.71%18K | -99.52%28K | 6,033.33%5.89M | 200.00%96K | -96.40%32K | 7,981.82%889K | -98.47%11K | -7.12%717K | 9.50%772K |
Tax refund paid | 115.68%1.55M | -445.63%-9.85M | -105.04%-1.81M | 182.15%35.87M | -487.10%-43.66M | -4.06%-7.44M | 61.40%-7.15M | -42.38%-18.51M | 77.83%-13M | 17.02%-58.65M |
Other operating cash inflow (outflow) | -15.24M | 0 | 0 | 0 | 0.00%-1K | 50.00%-1K | -2K | 0 | -1K | 0 |
Operating cash flow | 756.67%127.87M | -128.77%-19.47M | 11.86%67.69M | 119.76%60.51M | -420.66%-306.18M | 248.75%95.48M | -50.98%-64.19M | 68.61%-42.52M | -1,461.19%-135.45M | -93.35%9.95M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -14.57%-18.46M | -8.09%-16.11M | -575.87%-14.9M | 62.39%-2.21M | 52.79%-5.86M | 26.86%-12.42M | 18.78%-16.98M | -97.92%-20.91M | 56.37%-10.56M | -22.00%-24.21M |
Net intangibles purchase and sale | -17.00%-32.64M | -1,294.95%-27.9M | 91.30%-2M | -90.37%-22.99M | -104.33%-12.08M | 76.21%-5.91M | -177.62%-24.84M | 17.46%-8.95M | 69.03%-10.84M | -53.03%-35M |
Net investment product transactions | --0 | --0 | --0 | --0 | 9.31%56.01M | 933.38%51.24M | -49.04%-6.15M | 16.46%-4.13M | -114.24%-4.94M | 202.08%34.69M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | -9,900.00%-120M | ---1.2M | ---- | 50.38%-650K | 87.45%-1.31M | -374.64%-10.44M | -746.15%-2.2M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | 3,312.86%29.45M | -27.23%863K | -84.15%1.19M | 113.68%7.48M | 69.95%3.5M | -8.24%2.06M | 48.18%2.25M |
Net changes in other investments | -647.61%-8.43M | 28.11%-1.13M | 56.65%-1.57M | -392.33%-3.62M | 129.80%1.24M | -33.22%-4.16M | 81.66%-3.12M | -108.19%-17M | 907.56%207.47M | 76.64%-25.69M |
Investing cash flow | -31.89%-59.53M | -144.35%-45.14M | 84.52%-18.47M | -406.29%-119.36M | 30.17%38.97M | 167.65%29.94M | 9.29%-44.26M | -128.24%-48.79M | 444.32%172.75M | 72.94%-50.17M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 25.29%-100.85M | 13.82%-134.99M | -211.88%-156.64M | -64.41%140.01M | 591.73%393.34M | -469.07%-79.99M | 118.58%21.67M | -129.17%-116.67M | --400M | ---- |
Net common stock issuance | 1,869.33%130.55M | -92.33%6.63M | 76.97%86.46M | 195,528.00%48.86M | 95.73%-25K | ---586K | --0 | ---- | ---36K | ---- |
Increase or decrease of lease financing | --0 | 33.67%-4.81M | -2.71%-7.24M | 34.89%-7.05M | 29.01%-10.83M | 28.68%-15.26M | -0.51%-21.39M | -15.84%-21.29M | 11.03%-18.38M | -7.35%-20.65M |
Cash dividends paid | ---- | ---- | ---- | ---- | -49.29%-5.48M | -0.22%-3.67M | 2.48%-3.66M | 79.71%-3.76M | 32.79%-18.52M | -50.64%-27.55M |
Net other fund-raising expenses | 100.73%18K | ---2.47M | ---- | -298,500.00%-5.97M | -100.00%-2K | 0.00%-1K | ---1K | ---- | ---2K | ---- |
Financing cash flow | 121.91%29.71M | -75.18%-135.64M | -144.03%-77.43M | -53.36%175.84M | 478.86%377M | -2,839.70%-99.51M | 97.61%-3.39M | -139.03%-141.71M | 853.17%363.07M | -28.39%-48.21M |
Net cash flow | ||||||||||
Beginning cash position | -29.69%474.13M | -4.02%674.37M | 19.98%702.58M | 10.44%585.59M | 5.14%530.26M | -18.15%504.35M | -27.44%616.18M | 89.20%849.2M | -16.46%448.83M | -12.00%537.26M |
Current changes in cash | 148.96%98.05M | -609.81%-200.25M | -124.11%-28.21M | 6.55%116.99M | 323.73%109.8M | 123.17%25.91M | 52.01%-111.83M | -158.20%-233.02M | 552.77%400.36M | -20.68%-88.43M |
Cash adjustments other than cash changes | 150.00%1K | ---2K | ---- | ---- | ---- | --1K | ---- | ---2K | ---- | ---1K |
End cash Position | 20.68%572.18M | -29.69%474.13M | -4.02%674.37M | 9.77%702.58M | 20.71%640.05M | 5.14%530.26M | -18.15%504.35M | -27.44%616.18M | 89.20%849.2M | -16.46%448.83M |
Free cash flow | 220.93%76.77M | -225.00%-63.48M | 43.79%50.78M | 110.90%35.32M | -520.09%-324.11M | 172.78%77.15M | -46.48%-106.01M | 53.86%-72.37M | -218.42%-156.86M | -146.04%-49.26M |
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 |