GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | (FY)Sep 30, 2015 | (FY)Sep 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -209.22%-2.05B | -35.36%1.88B | -3.57%2.91B | -8.43%3.01B | 603.67%3.29B | -83.04%467.65M | 18.41%2.76B | -1.04%2.33B | 155.57%2.35B | -74.61%-4.23B |
Net profit before non-cash adjustment | 21.63%1.78B | -12.70%1.47B | 30.98%1.68B | -18.16%1.28B | -49.11%1.57B | 14.38%3.08B | 25.51%2.69B | 194.20%2.14B | 333.39%728.89M | 116.26%168.19M |
Total adjustment of non-cash items | 30.43%455.43M | -69.67%349.17M | 37.14%1.15B | 450.64%839.33M | -45.15%152.43M | 34.36%277.9M | -47.19%206.83M | 613.08%391.66M | -115.19%-76.33M | 20.17%502.51M |
-Depreciation and amortization | 5.14%483.92M | -7.45%460.27M | 20.80%497.31M | 21.54%411.68M | -8.81%338.72M | 36.58%371.46M | 36.69%271.98M | 1.89%198.98M | -6.73%195.3M | 1.97%209.39M |
-Reversal of impairment losses recognized in profit and loss | --0 | -77.18%5.73M | 709.97%25.11M | --3.1M | ---- | ---- | -483.23%-57.48M | --15M | ---- | ---- |
-Disposal profit | -32,310.42%-83.94M | ---259K | ---- | --1.8M | ---- | ---- | 89.34%-9.4M | ---88.2M | ---- | -257.98%-93.63M |
-Remuneration paid in stock | 16.11%23.09M | 1.59%19.89M | 51.45%19.58M | --12.93M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 123.71%32.36M | -122.40%-136.46M | 48.62%609.08M | 319.99%409.83M | -99.11%-186.3M | -5,502.08%-93.56M | -99.35%1.73M | 197.88%265.87M | -170.23%-271.63M | 151.87%386.75M |
Changes in working capital | -6,912.99%-4.29B | -16.24%62.97M | -91.57%75.18M | -43.26%891.77M | 154.41%1.57B | -1,941.00%-2.89B | 31.94%-141.54M | -112.23%-207.97M | 134.66%1.7B | -171.16%-4.9B |
-Change in receivables | -660.24%-4.3B | -224.80%-566.25M | 195.36%453.72M | -95.25%153.61M | 178.38%3.23B | -388.76%-4.13B | -2,037.71%-844.32M | -98.39%43.57M | 143.72%2.71B | -347.93%-6.2B |
-Change in inventory | 316.79%87.73M | 88.20%-40.47M | -181.11%-342.93M | 385.85%422.81M | -637.52%-147.91M | -89.47%27.52M | 785.30%261.4M | 93.43%-38.14M | -278.09%-580.21M | 168.61%325.8M |
-Change in payables | -128.39%-178.95M | 2,069.07%630.36M | -104.99%-32.01M | 138.21%642.06M | -242.05%-1.68B | 388.46%1.18B | 204.17%242.15M | 40.50%-232.44M | -136.22%-390.64M | 922.24%1.08B |
-Provision for loans, leases and other losses | -180.24%-31.56M | 655.64%39.33M | 104.26%5.21M | -2,163.07%-122.05M | 122.45%5.92M | -113.13%-26.35M | 954.22%200.77M | 144.67%19.04M | 59.57%-42.63M | -99.92%-105.44M |
-Changes in other current assets | --137.6M | --0 | 95.70%-8.8M | -228.38%-204.66M | 195.10%159.41M | 3,628.35%54.02M | ---1.53M | ---- | --1.56M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | 38.63%-375K | 58.46%-611K | 14.33%-1.47M | -17.60%-1.72M | -136.25%-1.46M | 73.53%-618K | 82.51%-2.34M | -42.27%-13.35M | -84.21%-9.38M |
Interest received (cash flow from operating activities) | 2.66%41.33M | 52.19%40.26M | -0.39%26.45M | -18.27%26.56M | 14.92%32.49M | 23.64%28.27M | 34.33%22.87M | -13.73%17.02M | -46.05%19.73M | 64.35%36.58M |
Tax refund paid | -24.38%-572.06M | 3.49%-459.91M | -144.07%-476.53M | 84.36%-195.25M | -197.47%-1.25B | -19.41%-419.56M | -451.42%-351.37M | -125.63%-63.72M | -135.40%-28.24M | -12.69%-12M |
Other operating cash inflow (outflow) | 0 | 100.00%-1K | -69,000,200.00%-690M | 1K | 0 | 100.00%1K | -77.52M | 0 | 0 | 0 |
Operating cash flow | -277.08%-2.58B | -17.37%1.46B | -37.92%1.76B | 37.12%2.84B | 2,668.38%2.07B | -96.81%74.9M | 3.12%2.35B | -2.21%2.28B | 155.25%2.33B | -74.45%-4.22B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -114.12%-413.09M | 60.85%-192.93M | 70.81%-492.76M | -361.46%-1.69B | 49.99%-365.87M | 10.46%-731.65M | -500.51%-817.09M | 234.88%204.01M | -72.49%-151.26M | 61.74%-87.69M |
Net intangibles purchase and sale | -270.45%-37.52M | -13.16%-10.13M | -29.88%-8.95M | -147.70%-6.89M | 68.34%-2.78M | -462.61%-8.79M | 79.79%-1.56M | -208.46%-7.73M | 63.49%-2.51M | -715.81%-6.86M |
Net investment product transactions | 62.20%-192.39M | -6,696.55%-508.93M | -68.88%-7.49M | 42.10%-4.43M | -12.67%-7.66M | -219.56%-6.8M | 212.37%5.69M | -102.57%-5.06M | -67.95%196.85M | 26.22%614.14M |
Advance cash and loans provided to other parties | -41.43%-99K | 45.31%-70K | 96.86%-128K | ---4.07M | ---- | ---- | 97.17%-240K | -685.19%-8.48M | 74.16%-1.08M | 61.28%-4.18M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | 45.48%2.9M | 105.15%1.99M | -58.10%970K | -69.44%2.32M | 83.86%7.58M | -13.83%4.12M | -44.24%4.78M | 63.33%8.58M |
Net changes in other investments | -103.04%-52K | 3,704.44%1.71M | -96.28%45K | 479.31%1.21M | 91.15%-319K | -212.83%-3.61M | 1,353.33%3.2M | -236.36%-255K | 274.00%187K | -94.07%50K |
Investing cash flow | 9.46%-643.15M | -40.28%-710.34M | 70.22%-506.39M | -352.69%-1.7B | 49.81%-375.66M | 6.72%-748.52M | -530.01%-802.44M | 297.28%186.61M | -91.04%46.97M | 108.12%524.03M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 71.69%-500M | -193.80%-1.77B | 1,180.00%1.88B |
Net common stock issuance | 95,681.19%193.07M | 70.07%-202K | 99.19%-675K | -10,256.88%-83.58M | 87.03%-807K | -86.29%-6.22M | -29.10%-3.34M | -96.96%-2.59M | -39.34%-1.31M | 25.98%-943K |
Cash dividends paid | 0.07%-230.87M | -0.32%-231.04M | 0.64%-230.32M | 36.06%-231.79M | -24.72%-362.54M | -25.21%-290.67M | -99.85%-232.16M | 0.40%-116.17M | -59.97%-116.63M | 0.03%-72.91M |
Net other fund-raising expenses | -0.04%-2.76M | 0.00%-2.76M | 11.82%-2.76M | -31.57%-3.13M | 42.94%-2.38M | 11.92%-4.17M | 3.92%-4.73M | -48.19%-4.93M | -6.33%-3.32M | -39.18%-3.13M |
Financing cash flow | 82.67%-40.56M | -0.11%-234.01M | 26.61%-233.75M | 12.91%-318.5M | -21.48%-365.72M | -25.32%-301.06M | 61.48%-240.23M | 66.96%-623.68M | -204.51%-1.89B | 820.12%1.81B |
Net cash flow | ||||||||||
Beginning cash position | 8.18%6.79B | 19.50%6.28B | 18.60%5.26B | 42.98%4.43B | -23.93%3.1B | 47.26%4.07B | 199.28%2.77B | 112.86%924.33M | -81.30%434.25M | -51.00%2.32B |
Current changes in cash | -735.54%-3.27B | -49.85%513.88M | 24.36%1.02B | -38.14%824.03M | 236.66%1.33B | -174.55%-974.69M | -29.02%1.31B | 275.86%1.84B | 125.96%490.08M | 21.89%-1.89B |
Cash adjustments other than cash changes | 6,817,900.00%68.18M | ---1K | ---- | -100.00%-2K | ---1K | ---- | ---1K | ---- | ---- | ---- |
End cash Position | -47.07%3.6B | 8.18%6.79B | 19.50%6.28B | 18.60%5.26B | 42.98%4.43B | -23.93%3.1B | 47.26%4.07B | 199.28%2.77B | 112.86%924.33M | -81.30%434.25M |
Free cash flow | -341.82%-3.03B | -0.71%1.25B | 10.05%1.26B | -32.67%1.15B | 356.14%1.7B | -143.75%-665.54M | -24.55%1.52B | -7.37%2.02B | 150.07%2.18B | -64.19%-4.35B |
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 |