Renascience
4889
Ecomott
3987
Tecnisco
2962
Flight Solutions
3753
BlueMeme
4069
(FY)Jan 31, 2024 | (FY)Jan 31, 2023 | (FY)Jan 31, 2022 | (FY)Jan 31, 2021 | (FY)Jan 31, 2020 | (FY)Jan 31, 2019 | (FY)Jan 31, 2018 | (FY)Jan 31, 2017 | (FY)Jan 31, 2016 | (FY)Jan 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -43.95%1.96B | -47.95%3.5B | 458.03%6.73B | -64.84%-1.88B | -410.61%-1.14B | -85.66%367.2M | 606.98%2.56B | 38.81%-505.08M | -6.13%-825.38M | -670.83%-777.68M |
Net profit before non-cash adjustment | -0.79%1.83B | 45.10%1.84B | 51.33%1.27B | 30.49%839.74M | -58.35%643.55M | -11.76%1.54B | 60.01%1.75B | 30.78%1.09B | 20.62%836.74M | 25.36%693.68M |
Total adjustment of non-cash items | 303.49%192.65M | -142.74%-94.67M | 187.47%221.52M | -79.58%77.06M | 121.64%377.41M | -17.70%170.28M | 20.56%206.89M | -38.54%171.61M | 2,911.36%279.22M | -134.96%-9.93M |
-Depreciation and amortization | 7.95%18.84M | -56.01%17.45M | -2.27%39.67M | 0.63%40.59M | 4.49%40.34M | -3.76%38.6M | 0.99%40.11M | -15.33%39.72M | -20.74%46.91M | 237.52%59.18M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 58.13%10.96M | 82.30%6.93M |
-Disposal profit | ---- | ---- | ---- | ---- | 8.49%-733K | -1.65%-801K | -4.51%-788K | 99.48%-754K | ---144.91M | ---- |
-Other non-cash items | 255.01%173.81M | -161.66%-112.13M | 398.68%181.84M | -89.21%36.47M | 154.99%337.81M | -20.94%132.48M | 26.33%167.57M | -63.78%132.64M | 581.61%366.26M | -1,175.05%-76.05M |
Changes in working capital | -103.30%-57.99M | -66.51%1.75B | 287.32%5.24B | -29.40%-2.8B | -60.34%-2.16B | -323.61%-1.35B | 134.04%602.86M | 8.78%-1.77B | -32.84%-1.94B | -228.04%-1.46B |
-Change in receivables | -86.26%531K | 246.79%3.87M | -154.00%-2.63M | 175.80%4.88M | -166.93%-6.43M | -327.14%-2.41M | 191.62%1.06M | -148.23%-1.16M | -68.04%2.4M | 8,437.50%7.51M |
-Change in inventory | -89.68%190.08M | -62.11%1.84B | 209.15%4.86B | -961.58%-4.45B | 119.49%516.86M | -286.34%-2.65B | 156.19%1.42B | -18.59%-2.53B | -128.01%-2.14B | -154.76%-936.59M |
-Change in prepaid assets | 42.86%-24.17M | -86.23%-42.29M | -101.06%-22.71M | 200.87%2.13B | -5,771.56%-2.12B | 3,509.51%37.3M | -108.97%-1.09M | 226.46%12.2M | -272.72%-9.64M | 600.50%5.58M |
-Change in payables | 160.63%98.79M | -215.38%-162.93M | 131.35%141.21M | 23.98%-450.38M | -145.94%-592.42M | 280.79%1.29B | -207.19%-713.35M | 228.71%665.52M | 136.26%202.47M | -355.75%-558.4M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -205.30%-96.98M | 387.10%92.1M |
-Provision for loans, leases and other losses | 665.38%1.19M | 292.59%156K | 98.85%-81K | 38.84%-7.02M | -342.99%-11.47M | -61.26%4.72M | -5.91%12.18M | --12.95M | ---- | ---- |
-Changes in other current assets | -384.59%-324.41M | -56.64%113.99M | 1,140.70%262.91M | -153.26%-25.26M | 284.48%47.44M | 78.38%-25.71M | -264.89%-118.91M | -24.83%72.12M | 233.95%95.94M | -194.44%-71.63M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 50.19%-54.24M | 29.41%-108.9M | 4.33%-154.28M | -5.74%-161.26M | -7.08%-152.5M | 3.57%-142.42M | 7.09%-147.69M | -8.11%-158.96M | -64.04%-147.03M | 7.33%-89.63M |
Interest received (cash flow from operating activities) | 562.12%874K | -24.14%132K | -79.91%174K | 9.90%866K | -12.05%788K | 37.63%896K | -16.43%651K | -22.79%779K | -13.24%1.01M | 46.11%1.16M |
Tax refund paid | -54.16%-692.56M | -29.46%-449.24M | -3,577.56%-347.02M | 97.97%-9.44M | 31.54%-463.94M | -79.15%-677.64M | 1.30%-378.25M | -51.39%-383.21M | 8.93%-253.13M | -51.80%-277.95M |
Other operating cash inflow (outflow) | -1K | 0 | 0 | -1K | 0 | 0 | 0.00%-1K | -200.00%-1K | 200.00%1K | -200.00%-1K |
Operating cash flow | -58.65%1.22B | -52.72%2.95B | 403.93%6.23B | -16.73%-2.05B | -288.58%-1.76B | -122.21%-451.96M | 294.50%2.04B | 14.54%-1.05B | -7.03%-1.22B | -701.27%-1.14B |
Investing cash flow | ||||||||||
Net investment product transactions | 304.87%997.9M | -34,692.86%-487.1M | 99.62%-1.4M | -6,137.76%-369.59M | -100.24%-5.93M | 176.49%2.47B | -352,965.79%-3.23B | -110.50%-915K | 9.86%8.71M | 1,056.69%7.93M |
Net changes in other investments | -887.49%-100.48M | -861.72%-10.18M | 75.29%-1.06M | 64.17%-4.28M | -121.96%-11.95M | 69.71%-5.38M | -107.72%-17.77M | -61.93%230.2M | 144.06%604.69M | -59.14%-1.37B |
Investing cash flow | 280.47%897.42M | -20,130.88%-497.28M | 99.34%-2.46M | -1,991.80%-373.87M | -100.72%-17.87M | 175.90%2.47B | -1,516.73%-3.25B | -62.62%229.28M | 144.95%613.4M | -58.06%-1.36B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 57.59%-1.28B | 33.62%-3.02B | -222.12%-4.55B | 187.85%3.73B | 443.90%1.29B | 41.39%-376.4M | -176.72%-642.15M | -33.33%837.03M | -43.32%1.26B | 92.73%2.22B |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | --2.43B | ---- | --16M | ---- |
Cash dividends paid | -44.12%-365.3M | -66.57%-253.47M | -15.49%-152.18M | 60.65%-131.77M | -0.11%-334.83M | -64.32%-334.46M | -100.04%-203.54M | -26.96%-101.75M | -33.37%-80.14M | -88.01%-60.09M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | 12.28%-17.5M | -42.50%-19.95M | -60.00%-14M | -13.64%-8.75M | 0.00%-7.7M | -37.50%-7.7M |
Net other fund-raising expenses | -15.87%-8.29M | -7.78%-7.15M | 39.50%-6.64M | 2.16%-10.97M | -9.18%-11.21M | 15.78%-10.27M | -1.97%-12.19M | 0.01%-11.96M | -58.41%-11.96M | -73.02%-7.55M |
Financing cash flow | 49.57%-1.65B | 30.32%-3.28B | -231.42%-4.71B | 284.92%3.58B | 225.62%930.9M | -147.63%-741.07M | 117.72%1.56B | -39.01%714.57M | -45.24%1.17B | 93.22%2.14B |
Net cash flow | ||||||||||
Beginning cash position | -17.09%4.04B | 45.31%4.87B | 52.87%3.35B | -27.77%2.19B | 72.15%3.04B | 24.13%1.76B | -6.74%1.42B | 58.22%1.52B | -27.71%962.88M | 8.23%1.33B |
Current changes in cash | 155.39%461.03M | -154.80%-832.4M | 31.01%1.52B | 237.51%1.16B | -166.26%-843.18M | 271.19%1.27B | 434.05%342.82M | -118.31%-102.62M | 251.91%560.56M | -464.30%-369M |
Cash adjustments other than cash changes | 200.00%1K | ---1K | ---- | ---- | ---1K | ---- | --2K | ---- | ---- | ---- |
End cash Position | 11.41%4.5B | -17.09%4.04B | 45.31%4.87B | 52.87%3.35B | -27.77%2.19B | 72.15%3.04B | 24.13%1.76B | -6.74%1.42B | 58.22%1.52B | -27.71%962.88M |
Free cash flow | -58.65%1.22B | -52.72%2.95B | 403.93%6.23B | -16.73%-2.05B | -288.58%-1.76B | -122.21%-451.96M | 294.50%2.04B | 14.54%-1.05B | -7.03%-1.22B | -701.27%-1.14B |
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 |