Axel Mark
3624
Renascience
4889
Ecomott
3987
Festaria Holdings
2736
Tecnisco
2962
(FY)Jun 30, 2024 | (FY)Jun 30, 2023 | (FY)Jun 30, 2022 | (FY)Jun 30, 2021 | (FY)Jun 30, 2020 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | 8.39%260.4M | 5,471.87%240.23M | -102.67%-4.47M | 308.29%167.55M | 41.04M |
Net profit before non-cash adjustment | 24.40%80.23M | 252.53%64.5M | -169.82%-42.28M | 158.12%60.56M | ---104.19M |
Total adjustment of non-cash items | -30.33%115.92M | -1.57%166.39M | 15.00%169.04M | 30.97%147M | --112.23M |
-Depreciation and amortization | 1.89%110.58M | 4.13%108.53M | 2.35%104.23M | 39.69%101.84M | --72.9M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --7.78M | --0 | ---- |
-Disposal profit | 120.67%1.94M | -4,225.88%-9.41M | -96.23%228K | --6.05M | ---- |
-Other non-cash items | -94.94%3.4M | 18.41%67.27M | 45.25%56.81M | -0.56%39.11M | --39.33M |
Changes in working capital | 587.52%64.24M | 107.12%9.34M | -228.04%-131.23M | -221.27%-40.01M | --32.99M |
-Change in receivables | 161.56%5.78M | -5.13%-9.38M | -43.14%-8.93M | -120.18%-6.24M | --30.9M |
-Change in inventory | 769.17%85.23M | 86.81%-12.74M | -18.81%-96.58M | -4,324.90%-81.29M | --1.92M |
-Change in payables | -204.14%-32.1M | 207.97%30.83M | -160.18%-28.55M | 1,170.88%47.44M | --3.73M |
-Provision for loans, leases and other losses | 738.62%5.34M | -77.45%637K | 3,617.11%2.83M | 102.13%76K | ---3.57M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | 9.59%-37.62M | -12.46%-41.61M | 2.80%-37M | -51.67%-38.07M | -25.1M |
Interest received (cash flow from operating activities) | 30,030.00%3.01M | -9.09%10K | -99.66%11K | 108,500.00%3.26M | 3K |
Tax refund paid | -215.26%-4.42M | -186.71%-1.4M | -115.77%-489K | 158.08%3.1M | -5.34M |
Other operating cash inflow (outflow) | -12.10%19.54M | 121.36%22.23M | -74.92%10.04M | 40.05M | 0 |
Operating cash flow | 9.77%240.91M | 787.81%219.46M | -118.14%-31.91M | 1,558.88%175.89M | --10.6M |
Investing cash flow | |||||
Net PPE purchase and sale | -208.42%-617.89M | 45.21%-200.34M | -179.11%-365.68M | 56.97%-131.02M | ---304.48M |
Net intangibles purchase and sale | ---5.37M | --0 | ---- | ---- | ---6.01M |
Net business purchase and sale | ---- | ---- | ---- | --10.87M | ---- |
Net investment product transactions | ---- | ---- | 208.63%55.62M | -5,588.89%-51.2M | ---900K |
Advance cash and loans provided to other parties | ---- | ---- | 98.50%-240K | ---16M | ---- |
Net changes in other investments | -90.51%539K | 47,425.00%5.68M | 99.24%-12K | -126.11%-1.59M | --6.08M |
Investing cash flow | -219.90%-622.72M | 37.27%-194.66M | -64.25%-310.32M | 38.12%-188.93M | ---305.31M |
Financing cash flow | |||||
Net issuance payments of debt | 724.21%422M | -88.74%51.2M | 651.26%454.66M | -87.97%60.52M | --503.2M |
Increase or decrease of lease financing | 67.93%-1.37M | 12.57%-4.27M | -5.10%-4.89M | -41.39%-4.65M | ---3.29M |
Net other fund-raising expenses | ---- | -100.00%-2K | 0.00%-1K | 50.00%-1K | ---2K |
Financing cash flow | 796.36%420.63M | -89.57%46.93M | 705.04%449.78M | -88.82%55.87M | --499.91M |
Net cash flow | |||||
Beginning cash position | 7.05%1.09B | 11.83%1.02B | 4.94%909.46M | 31.02%866.63M | --661.43M |
Current changes in cash | -45.88%38.82M | -33.31%71.72M | 151.13%107.55M | -79.13%42.83M | --205.21M |
Cash adjustments other than cash changes | ---- | 200.00%1K | -200.00%-1K | --1K | ---- |
End cash Position | 3.57%1.13B | 7.05%1.09B | 11.83%1.02B | 4.94%909.46M | --866.63M |
Free cash flow | -2,588.62%-382.35M | 96.42%-14.22M | -985.99%-397.59M | 114.96%44.88M | ---299.88M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |