(FY)Apr 30, 2024 | (FY)Apr 30, 2023 | (FY)Apr 30, 2022 | (FY)Apr 30, 2021 | (FY)Apr 30, 2020 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | -54.93%98.82M | -2.10%219.26M | 481.31%223.96M | 648.53%38.53M | 5.15M |
Net profit before non-cash adjustment | -61.48%94.71M | 22.71%245.87M | 460.98%200.37M | -43.13%35.72M | --62.81M |
Total adjustment of non-cash items | -13.39%6.35M | -73.87%7.33M | 844.25%28.04M | -425.02%-3.77M | --1.16M |
-Depreciation and amortization | 71.02%3.25M | 38.66%1.9M | -64.51%1.37M | -0.05%3.86M | --3.87M |
-Disposal profit | ---- | ---- | ---- | ---- | ---823K |
-Other non-cash items | -42.97%3.09M | -79.65%5.43M | 449.48%26.67M | -305.20%-7.63M | ---1.88M |
Changes in working capital | 93.40%-2.24M | -663.96%-33.94M | -167.52%-4.44M | 111.19%6.58M | ---58.82M |
-Change in receivables | -167.88%-22.32M | 89.30%-8.33M | -483.92%-77.9M | 129.15%20.29M | ---69.62M |
-Change in inventory | -101.14%-1K | 262.96%88K | -107.69%-54K | 72.34%-26K | ---94K |
-Change in prepaid assets | ---- | ---- | ---- | -97.15%76K | --2.66M |
-Change in payables | 191.00%21.95M | -128.45%-24.12M | 1,794.54%84.8M | -152.23%-5M | --9.58M |
-Provision for loans, leases and other losses | 191.84%143K | -89.51%49K | 413.42%467K | -135.99%-149K | --414K |
-Changes in other current assets | -24.27%-2.01M | 86.22%-1.62M | -36.47%-11.75M | -388.87%-8.61M | ---1.76M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | 51.83%-342K | 42.60%-710K | 47.87%-1.24M | 40.17%-2.37M | -3.97M |
Interest received (cash flow from operating activities) | -92.54%5K | 3,250.00%67K | 0.00%2K | -33.33%2K | 3K |
Tax refund paid | 35.35%-65.86M | -2,346.46%-101.88M | 118.16%4.54M | -34.64%-24.97M | -18.55M |
Other operating cash inflow (outflow) | 0 | 0.00%-1K | -100.05%-1K | 23.69%1.84M | 1.49M |
Operating cash flow | -72.06%32.62M | -48.63%116.74M | 1,644.80%227.26M | 182.05%13.03M | ---15.88M |
Investing cash flow | |||||
Net PPE purchase and sale | -99.07%-4.94M | -6.43%-2.48M | -596.42%-2.33M | 86.38%-335K | ---2.46M |
Net changes in other investments | ---13.86M | ---- | 1,035.50%32.02M | -197.97%-3.42M | --3.49M |
Investing cash flow | -657.15%-18.8M | -108.36%-2.48M | 890.02%29.69M | -463.44%-3.76M | --1.03M |
Financing cash flow | |||||
Net issuance payments of debt | 81.35%-7.75M | 2.07%-41.54M | 54.57%-42.42M | 21.45%-93.36M | ---118.86M |
Net common stock issuance | -38.00%1.98M | -98.15%3.2M | --172.77M | --0 | ---- |
Issuance fees | ---- | ---- | ---6.16M | --0 | ---- |
Net other fund-raising expenses | --1K | ---- | ---- | ---- | --8K |
Financing cash flow | 84.96%-5.77M | -130.88%-38.35M | 233.03%124.19M | 21.45%-93.36M | ---118.85M |
Net cash flow | |||||
Beginning cash position | 13.29%646.91M | 200.76%571M | -30.70%189.85M | -32.80%273.95M | --407.63M |
Current changes in cash | -89.39%8.06M | -80.08%75.91M | 553.24%381.14M | 37.10%-84.09M | ---133.69M |
Cash adjustments other than cash changes | 0.00%-1K | -150.00%-1K | 300.00%2K | ---1K | ---- |
End cash Position | 1.25%654.96M | 13.29%646.91M | 200.76%571M | -30.70%189.85M | --273.95M |
Free cash flow | -75.77%27.68M | -49.20%114.26M | 1,672.47%224.93M | 169.21%12.69M | ---18.34M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data