GFA
8783
Pixel
2743
Chiome Bioscience
4583
Pluszero
5132
Silver Egg Technology
3961
(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 | 132.25%659.84M | 69.65%284.11M | -65.77%167.47M | 376.03%489.24M | -67.42%102.78M | -41.28%315.47M | 47.79%537.25M | -27.58%363.53M | 12.36%501.96M | 446.75M |
Net profit before non-cash adjustment | -7.00%543.81M | 101.12%584.76M | 1.45%290.75M | 40.13%286.6M | -68.79%204.52M | 14.39%655.28M | 1.79%572.85M | 19.22%562.76M | -2.26%472.03M | --482.92M |
Total adjustment of non-cash items | 18.52%204.37M | 21.46%172.44M | 302.87%141.96M | 181.39%35.24M | -262.93%-43.29M | -21.49%26.57M | 252.07%33.84M | -122.02%-22.26M | 327.34%101.05M | ---44.45M |
-Depreciation and amortization | 16.70%199.57M | 11.73%171.01M | -9.83%153.07M | 132.60%169.75M | 77.52%72.98M | 5.52%41.11M | 3.91%38.96M | 10.75%37.5M | 80.35%33.86M | --18.77M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 181.46%36.82M | --13.08M |
-Disposal profit | --0 | --0 | --0 | -205,261.82%-112.95M | -129.17%-55K | -9.09%-24K | 4.35%-22K | -100.05%-23K | --45.87M | --0 |
-Net exchange gains and losses | -24.10%6.51M | 264.77%8.58M | 19.06%-5.21M | -283.04%-6.43M | 71.00%3.51M | 509.79%2.06M | --337K | --0 | ---- | --2K |
-Other non-cash items | 76.13%-1.71M | -21.35%-7.16M | 61.04%-5.9M | 87.36%-15.14M | -622.54%-119.73M | -204.95%-16.57M | 90.90%-5.43M | -285.40%-59.73M | 79.69%-15.5M | ---76.31M |
Changes in working capital | 81.33%-88.35M | -78.36%-473.08M | -258.44%-265.24M | 386.42%167.41M | 84.05%-58.45M | -427.60%-366.39M | 60.76%-69.44M | -148.87%-176.98M | -958.85%-71.11M | --8.28M |
-Change in receivables | -276.87%-306.45M | 9.70%-81.31M | -160.05%-90.05M | 379.85%149.95M | 178.71%31.25M | 75.56%-39.7M | -210.69%-162.45M | 55.68%-52.29M | -68.22%-117.97M | ---70.13M |
-Change in inventory | 47.42%-252.02M | -76.42%-479.3M | -251.60%-271.67M | 225.14%179.21M | 65.53%-143.21M | -966.50%-415.42M | 80.64%-38.95M | -74.51%-201.17M | 13.93%-115.28M | ---133.94M |
-Change in payables | 648.73%256.36M | 96.89%34.24M | 120.18%17.39M | -219.02%-86.16M | -11.05%72.39M | 18.79%81.38M | 5.13%68.51M | -62.04%65.16M | -14.99%171.69M | --201.95M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---69.08M | ---- |
-Provision for loans, leases and other losses | -56.49%20.06M | 939.17%46.11M | 824.38%4.44M | -99.50%480K | 516.99%96.8M | 136.56%15.69M | -289.40%-42.91M | --22.66M | ---- | ---- |
-Changes in other current assets | 339.74%111.28M | -181.32%-46.42M | 197.98%57.08M | -77.85%-58.26M | -43.89%-32.76M | -334.35%-22.77M | 265.23%9.71M | -109.88%-5.88M | 472.57%59.52M | --10.4M |
-Changes in other current liabilities | 53.76%82.42M | 204.98%53.6M | 198.65%17.58M | 78.51%-17.82M | -674.52%-82.92M | -85.07%14.43M | 1,871.01%96.64M | ---5.46M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | 1,095.24%251K | -4.55%21K | -24.14%22K | -47.27%29K | 129.17%55K | 9.09%24K | -4.35%22K | -81.75%23K | -54.35%126K | 276K |
Tax refund paid | -102.49%-259.58M | -601.41%-128.2M | 152.02%25.57M | 75.30%-49.14M | 17.97%-198.95M | -9.80%-242.53M | 1.04%-220.89M | 2.34%-223.21M | -158,624.31%-228.56M | -144K |
Other operating cash inflow (outflow) | -83.85%1.09M | -21.37%6.72M | -67.69%8.55M | 1,380.26%26.46M | -2.07M | 0 | 1K | 0 | 0 | 0 |
Operating cash flow | 146.89%401.59M | -19.32%162.66M | -56.79%201.61M | 575.23%466.59M | -234.56%-98.18M | -76.94%72.97M | 125.44%316.38M | -48.69%140.34M | -38.79%273.53M | --446.88M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -91.06%-29.23M | 19.49%-15.3M | 94.56%-19M | -365.09%-349.27M | -396.32%-75.1M | -123.80%-15.13M | 60.31%-6.76M | 85.25%-17.04M | -298.61%-115.48M | ---28.97M |
Net intangibles purchase and sale | -90.14%-351.87M | -39.76%-185.06M | 33.83%-132.41M | -428.86%-200.1M | -145.91%-37.84M | 50.09%-15.39M | -224.62%-30.83M | 43.65%-9.5M | ---16.86M | ---- |
Net investment product transactions | ---- | ---- | ---- | 128.38%251.18M | 349.46%109.98M | 349.98%24.47M | -94.92%5.44M | 596.19%107.05M | 105.13%15.38M | ---300M |
Net changes in other investments | 6.24%-86.23M | 11.28%-91.97M | -1,629.43%-103.67M | 105.16%6.78M | -3,598.71%-131.45M | 57.87%-3.55M | -202.47%-8.44M | 93.94%-2.79M | -162.05%-46M | --74.13M |
Investing cash flow | -59.86%-467.33M | -14.60%-292.33M | 12.47%-255.08M | -116.82%-291.42M | -1,299.88%-134.4M | 76.35%-9.6M | -152.22%-40.59M | 147.70%77.73M | 36.06%-162.95M | ---254.84M |
Financing cash flow | ||||||||||
Net common stock issuance | -62.43%71K | 187.91%189K | -17.49%-215K | -121.11%-183K | -16.87%867K | -27.52%1.04M | -99.79%1.44M | --675.68M | ---- | ---- |
Increase or decrease of lease financing | 12.18%-2.35M | -3.28%-2.68M | -23.79%-2.59M | -108.88%-2.09M | 15.94%-1M | 3.95%-1.19M | -7.63%-1.24M | -15.42%-1.15M | -16.30%-999K | ---859K |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---20.86M | ---- | ---- |
Cash dividends paid | 0.26%-104.17M | -0.40%-104.44M | 0.05%-104.03M | 0.04%-104.08M | -0.10%-104.12M | 0.13%-104.01M | -15.72%-104.15M | 0.00%-90M | ---90M | ---- |
Net other fund-raising expenses | 0.00%-1K | 50.00%-1K | -100.00%-2K | 0.00%-1K | ---1K | ---- | ---- | ---1K | ---- | ---- |
Financing cash flow | 0.45%-106.45M | -0.09%-106.93M | -0.46%-106.84M | -2.01%-106.35M | -0.09%-104.25M | -0.20%-104.16M | -118.44%-103.95M | 719.42%563.67M | -10,493.60%-91M | ---859K |
Net cash flow | ||||||||||
Beginning cash position | -15.15%1.37B | -8.75%1.62B | 4.42%1.77B | -16.69%1.7B | -2.06%2.04B | 8.98%2.08B | 69.26%1.91B | 1.76%1.13B | 20.83%1.11B | --918M |
Current changes in cash | 27.22%-172.19M | -47.59%-236.6M | -332.94%-160.31M | 120.43%68.82M | -725.74%-336.84M | -123.74%-40.79M | -78.02%171.85M | 3,893.53%781.73M | -89.76%19.58M | --191.19M |
Effect of exchange rate changes | 24.15%-6.53M | -269.32%-8.61M | -17.97%5.08M | 272.50%6.2M | -74.84%-3.59M | -509.79%-2.06M | ---337K | --0 | ---- | ---2K |
Cash adjustments other than cash changes | ---2K | ---- | ---- | ---- | -100.00%-2K | 0.00%-1K | -150.00%-1K | --2K | ---- | ---1K |
End cash Position | -13.01%1.19B | -15.15%1.37B | -8.75%1.62B | 4.42%1.77B | -16.69%1.7B | -2.06%2.04B | 8.98%2.08B | 69.26%1.91B | 1.76%1.13B | --1.11B |
Free cash flow | 154.35%20.49M | -175.11%-37.7M | 160.63%50.19M | 60.79%-82.78M | -597.33%-211.12M | -84.77%42.45M | 144.97%278.79M | -19.25%113.81M | -66.28%140.94M | --417.91M |
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 |