(FY)Jun 30, 2024 | (FY)Jun 30, 2023 | (FY)Jun 30, 2022 | (FY)Jun 30, 2021 | (FY)Jun 30, 2020 | (FY)Jun 30, 2019 | (FY)Jun 30, 2018 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | -478.23%-19.43M | -28.34%5.14M | 99.30%7.17M | -92.44%3.6M | 318.59%47.59M | -77.34%11.37M | 50.19M |
Net profit before non-cash adjustment | 88.41%-2.96M | -195.30%-25.5M | 142.77%26.75M | -168.89%-62.55M | 1,741.66%90.8M | -110.92%-5.53M | --50.66M |
Total adjustment of non-cash items | 3.59%26.52M | 445.93%25.6M | 12.39%4.69M | -83.28%4.17M | 224.46%24.95M | -16.84%7.69M | --9.25M |
-Depreciation and amortization | 138.55%18.11M | -12.55%7.59M | -47.62%8.68M | -14.84%16.57M | 157.84%19.46M | 688.61%7.55M | --957K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --917K | ---- | ---- | ---- | ---- |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Net exchange gains and losses | -30.43%-1.06M | -66.67%-815K | -381.03%-489K | -62.50%174K | -75.54%464K | 9,385.00%1.9M | --20K |
-Remuneration paid in stock | -59.73%8.61M | --21.39M | --0 | ---- | ---- | ---- | ---- |
-Other non-cash items | 133.75%864K | 42.06%-2.56M | 64.86%-4.42M | -350.06%-12.57M | 386.66%5.03M | -121.21%-1.75M | --8.27M |
Changes in working capital | -955.24%-42.99M | 120.71%5.03M | -139.17%-24.28M | 190.92%61.97M | -840.13%-68.16M | 194.69%9.21M | ---9.73M |
-Change in receivables | -204.43%-27.02M | 60.20%-8.87M | -134.21%-22.3M | 213.66%65.18M | -85.64%-57.34M | -1,516.32%-30.89M | --2.18M |
-Change in inventory | -17,963.64%-5.9M | -99.43%33K | 221.35%5.78M | -215.68%-4.76M | -57.39%4.11M | 168.67%9.65M | ---14.06M |
-Change in payables | -167.31%-7.79M | -29.46%11.58M | 180.52%16.41M | -321.67%-20.39M | 124.73%9.2M | 90.15%4.09M | --2.15M |
-Changes in other current assets | -200.00%-2.29M | 109.48%2.29M | -210.15%-24.17M | 190.94%21.94M | -191.55%-24.13M | --26.35M | ---- |
Dividends paid (cash flow from operating activities) | |||||||
Dividends received (cash flow from operating activities) | |||||||
Interest paid (cash flow from operating activities) | 97.64%-3K | 66.04%-127K | -374K | ||||
Interest received (cash flow from operating activities) | 19.57%55K | 27.78%46K | 125.00%36K | 6.67%16K | 25.00%15K | 300.00%12K | 3K |
Tax refund paid | 115.85%594K | -140.94%-3.75M | 183.94%9.15M | 1.85%-10.9M | 10.99%-11.11M | -2,989.11%-12.48M | -404K |
Other operating cash inflow (outflow) | 1K | 0 | -99.72%3K | 105,500.00%1.05M | -1K | 0 | 0 |
Operating cash flow | -1,408.43%-18.78M | -91.23%1.44M | 362.25%16.36M | -117.09%-6.24M | 3,079.27%36.5M | -102.48%-1.23M | --49.41M |
Investing cash flow | |||||||
Net PPE purchase and sale | 51.32%-9.27M | -739.44%-19.05M | 61.08%-2.27M | 69.01%-5.83M | 17.63%-18.81M | -674.80%-22.84M | ---2.95M |
Net intangibles purchase and sale | ---- | ---- | ---2.34M | ---- | ---- | ---- | ---- |
Net changes in other investments | ---- | ---36.87M | ---- | ---- | ---- | -912.20%-24.39M | ---2.41M |
Investing cash flow | 83.42%-9.27M | -1,113.76%-55.92M | 20.98%-4.61M | 69.01%-5.83M | 60.17%-18.81M | -781.58%-47.24M | ---5.36M |
Financing cash flow | |||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | -76.44%-8.84M | 76.05%-5.01M | ---20.93M |
Net common stock issuance | 812,508.70%186.85M | -100.64%-23K | -91.64%3.61M | -39.91%43.12M | --71.76M | ---- | --243.55M |
Financing cash flow | 812,508.70%186.85M | -100.64%-23K | -91.64%3.61M | -31.47%43.12M | 1,355.33%62.92M | -102.25%-5.01M | --222.62M |
Net cash flow | |||||||
Beginning cash position | -11.50%416.51M | 4.14%470.6M | 7.71%451.87M | 23.44%419.51M | -14.10%339.85M | 205.97%395.64M | --129.31M |
Current changes in cash | 391.35%158.81M | -454.90%-54.51M | -50.54%15.36M | -61.47%31.05M | 250.73%80.6M | -120.05%-53.47M | --266.67M |
Effect of exchange rate changes | 663.90%3.13M | -87.83%410K | 157.45%3.37M | 239.26%1.31M | 59.40%-940K | -578.89%-2.32M | ---341K |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | 0.00%-1K | ---1K | ---- |
End cash Position | 38.88%578.44M | -11.50%416.51M | 4.14%470.6M | 7.71%451.87M | 23.44%419.51M | -14.10%339.85M | --395.64M |
Free cash flow | -59.26%-28.05M | -249.86%-17.61M | 197.38%11.75M | -168.25%-12.07M | 173.48%17.68M | -151.80%-24.07M | --46.46M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data