Axel Mark
3624
Renascience
4889
Ecomott
3987
Festaria Holdings
2736
Tecnisco
2962
(FY)Feb 29, 2024 | (FY)Feb 28, 2023 | (FY)Feb 28, 2022 | (FY)Feb 28, 2021 | (FY)Feb 29, 2020 | (FY)Feb 28, 2019 | (FY)Feb 28, 2018 | (FY)Feb 28, 2017 | (FY)Feb 29, 2016 | (FY)Feb 28, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 779.04%169.34M | -74.79%19.26M | 114.74%76.43M | -349.11%-518.65M | -70.63%208.2M | 16.45%708.9M | -21.91%608.75M | -25.38%779.6M | 12.31%1.04B | -0.04%930.2M |
Net profit before non-cash adjustment | -109.32%-3.81M | 228.21%40.92M | 102.22%12.47M | -364.84%-562.81M | -60.12%212.51M | 0.65%532.82M | -20.29%529.39M | -34.14%664.14M | 5.34%1.01B | 8.68%957.27M |
Total adjustment of non-cash items | 15,812.91%139.24M | -97.73%875K | -10.74%38.47M | 18,678.88%43.1M | -100.31%-232K | 0.24%75.33M | -10.03%75.15M | 18.45%83.53M | 886.44%70.52M | -112.93%-8.97M |
-Depreciation and amortization | 12.62%36.97M | -5.07%32.83M | -3.97%34.58M | -18.04%36.01M | 7.88%43.93M | -7.25%40.73M | -28.50%43.91M | 18.16%61.4M | -6.96%51.97M | 19.18%55.85M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 268.55%44.57M | -62.18%12.09M | 125.24%31.98M | --14.2M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 94.25%-4.02M | -631.41%-69.84M |
-Share of associates | ---- | ---- | -58.19%-4.81M | -51.19%-3.04M | ---2.01M | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 218.03%50.33M | 227.25%15.83M | -155.91%-12.44M | 84.90%-4.86M | -200.84%-32.18M | 40.05%-10.7M | -548.00%-17.84M | 87.97%3.98M | 172.47%2.12M | -209.88%-2.92M |
-Other non-cash items | 208.71%51.94M | -325.95%-47.78M | 171.50%21.15M | -34.03%-29.57M | -265.64%-22.07M | -61.82%13.32M | 92.31%34.89M | -11.30%18.14M | 157.44%20.45M | 18.87%7.95M |
Changes in working capital | 250.51%33.91M | -188.41%-22.53M | 2,297.37%25.48M | 126.06%1.06M | -104.05%-4.08M | 2,294.18%100.75M | -86.82%4.21M | 193.33%31.93M | -88.91%-34.21M | 7.45%-18.11M |
-Change in receivables | 11.26%-17.83M | -9.15%-20.09M | -125.25%-18.41M | 126.89%72.9M | -39.98%32.13M | 66.67%53.53M | 361.62%32.12M | -181.43%-12.28M | 124.29%15.08M | -61.56%-62.06M |
-Change in inventory | 132.36%1.5M | -1,612.55%-4.64M | -105.92%-271K | -2.32%4.58M | 207.34%4.69M | 413.80%1.53M | 108.62%297K | -318.86%-3.45M | 139.54%1.58M | -567.17%-3.98M |
-Change in payables | 92.39%-2.78M | -147.20%-36.46M | 1,012.45%77.25M | ---8.47M | ---- | -40.51%8.97M | 136.45%15.09M | ---41.39M | ---- | ---- |
-Change in accrued expense | -95.30%1.09M | 184.53%23.11M | 64.83%-27.34M | -235.00%-77.75M | -914.60%-23.21M | 114.27%2.85M | -121.00%-19.96M | 286.94%95.08M | -206.10%-50.86M | 146.53%47.94M |
-Provision for loans, leases and other losses | 109.80%37.02M | 407.42%17.65M | -158.61%-5.74M | 155.36%9.79M | -152.23%-17.69M | 245.20%33.87M | -286.27%-23.33M | ---6.04M | ---- | ---- |
-Changes in other current assets | 811.55%14.91M | ---2.1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 27.63%-110K | 21.65%-152K | 17.45%-194K | -235K | ||||||
Interest received (cash flow from operating activities) | -48.19%7.57M | -29.48%14.62M | 41.69%20.73M | -73.96%14.63M | 260.65%56.17M | -36.74%15.58M | 12,460.71%24.62M | -73.30%196K | 1.10%734K | -21.68%726K |
Tax refund paid | 28.98%-8.72M | -146.74%-12.28M | -40.81%26.27M | 120.15%44.37M | -81.10%-220.26M | -16.16%-121.63M | 8.67%-104.7M | -16.04%-114.65M | 28.16%-98.8M | -2,375.50%-137.51M |
Other operating cash inflow (outflow) | -99.95%1K | 432.91%2.12M | -98.22%398K | 13,613.50%22.35M | 163K | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 613.09%168.08M | -80.93%23.57M | 128.25%123.62M | -1,088.28%-437.53M | -92.66%44.27M | 14.03%602.85M | -20.52%528.67M | -29.74%665.15M | 19.32%946.67M | -14.64%793.41M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 87.53%-1.14M | -149.47%-9.17M | -4,009.57%-3.68M | 100.37%94K | -63.71%-25.21M | -42.09%-15.4M | 63.53%-10.84M | -62.98%-29.72M | 52.93%-18.24M | -98.32%-38.74M |
Net intangibles purchase and sale | 45.44%-93.16M | 23.47%-170.76M | -242.21%-223.14M | -183.07%-65.21M | 42.26%-23.04M | -240.46%-39.9M | 78.96%-11.72M | -129.10%-55.69M | -13.49%-24.31M | -100.15%-21.42M |
Net business purchase and sale | ---- | ---- | 716.33%10M | 161.25%1.23M | ---2M | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | -86.05%-50.24M | ---27M | --0 | ---- | ---- | ---- | --7.35M | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | 46.50%-10.7M | ---20M | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | -50.00%10M | --20M | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | -3,596.38%-19.34M | 117.43%553K | -204.27%-3.17M | -26.05%3.04M | 2,043.23%4.12M | 173.56%192K | 90.45%-261K | 80.23%-2.73M | 46.60%-13.82M | -2,527.30%-25.88M |
Investing cash flow | 20.59%-163.88M | 1.72%-206.38M | -307.40%-209.99M | 22.06%-51.54M | -20.01%-66.13M | -256.25%-55.1M | 82.45%-15.47M | -56.39%-88.14M | 34.49%-56.36M | -194.94%-86.03M |
Financing cash flow | ||||||||||
Net common stock issuance | -746.92%-836.99M | ---98.83M | --0 | ---- | ---- | --0 | 0.96%-163.27M | 23.48%-164.86M | -22.00%-215.46M | 7.06%-176.6M |
Increase or decrease of lease financing | -1.11%-3.91M | -1.10%-3.87M | -1.08%-3.82M | ---3.78M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 2.75%-78.73M | -8,093.02%-80.95M | 99.46%-988K | -0.13%-183.81M | 0.53%-183.56M | 2.23%-184.53M | 24.22%-188.73M | 2.28%-249.06M | -9.33%-254.87M | -12.39%-233.12M |
Net other fund-raising expenses | 99.95%-1K | -187,500.00%-1.88M | 0.00%-1K | ---1K | ---- | ---1K | ---- | ---- | ---- | 0.00%-1K |
Financing cash flow | -395.71%-919.63M | -3,755.28%-185.52M | 97.43%-4.81M | -2.20%-187.59M | 0.53%-183.56M | 47.58%-184.53M | 14.96%-352M | 12.00%-413.91M | -14.79%-470.33M | -3.09%-409.72M |
Net cash flow | ||||||||||
Beginning cash position | -10.66%3.03B | -2.63%3.4B | -16.25%3.49B | -4.72%4.16B | 9.02%4.37B | 4.15%4.01B | 4.41%3.85B | 12.88%3.69B | 10.03%3.27B | 20.39%2.97B |
Current changes in cash | -148.54%-915.43M | -303.96%-368.33M | 86.53%-91.18M | -229.40%-676.66M | -156.56%-205.42M | 125.32%363.21M | -1.16%161.2M | -61.17%163.1M | 41.09%419.98M | -40.81%297.66M |
Effect of exchange rate changes | -25.83%4.67M | 1,160.88%6.29M | -1,310.20%-593K | 106.80%49K | 56.75%-721K | -16.82%-1.67M | -253.22%-1.43M | -151.93%-404K | --778K | ---- |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | -100.00%-2K | ---1K | ---- | ---2K | ---- | ---- |
End cash Position | -30.01%2.12B | -10.66%3.03B | -2.63%3.4B | -16.25%3.49B | -4.72%4.16B | 9.02%4.37B | 4.15%4.01B | 4.41%3.85B | 12.88%3.69B | 10.03%3.27B |
Free cash flow | 147.18%73.78M | -51.52%-156.36M | 79.48%-103.19M | -12,549.47%-502.94M | -100.73%-3.98M | 8.19%547.55M | -12.70%506.11M | -35.94%579.74M | 22.44%904.95M | -17.81%739.07M |
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 |