GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | (FY)Mar 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -20.39%2.07B | -0.64%2.6B | 205.37%2.61B | -19.59%855.94M | 486.06%1.06B | -80.86%181.63M | 196.48%948.72M | 181.75%320M | -597.71%-391.44M | 388.76%78.65M |
Net profit before non-cash adjustment | -13.53%1.07B | 12.14%1.23B | 125.13%1.1B | -41.46%488.31M | 1,483.74%834.12M | -109.25%-60.28M | 539.13%651.63M | -59.04%101.96M | 425.27%248.9M | -74.85%47.39M |
Total adjustment of non-cash items | -67.01%187.84M | 220.34%569.31M | -80.58%177.72M | 1,313.39%915.34M | -91.63%64.76M | 3.98%773.95M | 75.09%744.34M | 457.21%425.12M | 78.74%76.3M | 74.46%42.68M |
-Depreciation and amortization | 9.56%438.52M | 17.07%400.24M | -6.89%341.87M | -13.92%367.18M | -16.22%426.58M | 45.54%509.14M | 97.64%349.83M | 337.60%177M | 471.56%40.45M | -2.80%7.08M |
-Reversal of impairment losses recognized in profit and loss | --0 | 16.87%110.57M | -18.48%94.61M | --116.05M | ---- | ---- | --17.01M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 228.52%979K | -81.09%298K |
-Share of associates | ---- | ---- | ---- | ---- | -88.75%1.11M | 552.19%9.84M | -93.29%1.51M | -27.84%22.48M | 62.35%31.16M | 10.82%19.19M |
-Disposal profit | --12M | --0 | 133.99%4.04M | 98.05%-11.9M | -223.00%-610.46M | 160,517.15%496.31M | 115.86%309K | ---1.95M | --0 | --19K |
-Net exchange gains and losses | -168.52%-187.23M | 14.10%-69.73M | -358.01%-81.17M | -1,441.04%-17.72M | -200.35%-1.15M | 141.22%1.15M | -175.87%-2.78M | 679.57%3.66M | 105.31%470K | -142.13%-8.85M |
-Other non-cash items | -158.85%-75.46M | 170.59%128.22M | -139.34%-181.63M | 85.67%461.73M | 202.56%248.68M | -164.07%-242.48M | 69.02%378.47M | 6,806.91%223.92M | -87.00%3.24M | 1,181.86%24.95M |
Changes in working capital | 2.35%813.66M | -40.53%794.97M | 344.06%1.34B | -430.85%-547.71M | 131.12%165.55M | -18.96%-532.05M | -115.97%-447.26M | 71.10%-207.09M | -6,175.28%-716.64M | 95.24%-11.42M |
-Change in receivables | -158.83%-471.97M | 225.17%802.21M | -269.80%-640.88M | 574.14%377.43M | -81.80%55.99M | 160.70%307.55M | -128.42%-506.63M | -103.26%-221.8M | -81.48%-109.12M | 76.11%-60.13M |
-Change in inventory | 404.94%787.31M | -89.57%155.92M | 325.83%1.5B | -988.73%-662.25M | 110.71%74.52M | -8,740.21%-695.64M | 96.60%-7.87M | 65.60%-231.69M | -1,279.41%-673.53M | 261.63%57.11M |
-Change in payables | 343.91%537.14M | -243.07%-220.22M | 194.11%153.92M | -86.59%-163.55M | 37.67%-87.65M | -280.89%-140.64M | -68.33%77.75M | 271.93%245.51M | 886.02%66.01M | -117.90%-8.4M |
-Provision for loans, leases and other losses | -15.51%-3.32M | 83.45%-2.88M | 82.51%-17.37M | -180.97%-99.35M | 3,793.53%122.7M | -286.00%-3.32M | 260.81%1.79M | --495K | ---- | ---- |
-Changes in other current assets | -159.22%-35.49M | -82.65%59.94M | --345.54M | --0 | ---- | ---- | -3,266.49%-12.29M | --388K | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 7.96%-115.6M | -1.72%-125.6M | 1.51%-123.48M | 5.05%-125.37M | 10.31%-132.03M | -10.20%-147.2M | -57.60%-133.58M | -369.33%-84.76M | -147.82%-18.06M | 29.15%-7.29M |
Interest received (cash flow from operating activities) | 7.08%30.99M | 37.65%28.94M | 144.20%21.03M | 245.82%8.61M | 322.75%2.49M | -70.77%589K | 6.95%2.02M | 37.22%1.88M | 97.55%1.37M | 189.58%695K |
Tax refund paid | -3.31%-534.73M | -427.23%-517.57M | 77.79%-98.17M | -2,742.11%-442.03M | 103.93%16.73M | -1,540.26%-425.63M | 61.24%-25.95M | -536.87%-66.95M | 91.15%-10.51M | -286.26%-118.73M |
Other operating cash inflow (outflow) | 3,328.89%215.3M | 628,000.00%6.28M | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 | 0 | -1K | 0 |
Operating cash flow | -16.37%1.66B | -17.57%1.99B | 712.08%2.41B | -68.77%297.16M | 343.62%951.62M | -149.37%-390.62M | 364.94%791.2M | 140.65%170.17M | -796.97%-418.64M | 29.72%-46.67M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 7.19%-1.08B | -0.12%-1.16B | 32.27%-1.16B | -142.63%-1.71B | 741.80%4.02B | 86.50%-626.69M | -73.80%-4.64B | -92.22%-2.67B | -12.58%-1.39B | -756.36%-1.23B |
Net intangibles purchase and sale | --0 | -338.24%-2.24M | 72.58%-510K | -91.56%-1.86M | 79.07%-971K | 82.95%-4.64M | -2,189.49%-27.22M | 69.47%-1.19M | 87.63%-3.9M | -5,148.33%-31.49M |
Net business purchase and sale | ---193.87M | --0 | ---- | ---- | ---- | ---- | 97.35%-14.49M | ---546.02M | ---- | ---- |
Net investment product transactions | 133.16%5.31M | 80.94%-16.02M | -4,926.14%-84.04M | 99.24%-1.67M | -1,432.36%-219.47M | -72.20%16.47M | 4,369.16%59.26M | 97.12%-1.39M | 68.16%-48.16M | -200.81%-151.26M |
Advance cash and loans provided to other parties | 49.30%-280.09M | -468.43%-552.46M | 77.89%-97.19M | ---439.67M | ---- | ---- | ---- | ---313.8M | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | 77.47%18.61M | --10.49M | ---- | ---- |
Net changes in other investments | 2.77%-35.98M | 73.25%-37M | -8,599.18%-138.32M | -102.39%-1.59M | 386.90%66.65M | -185.73%-23.23M | 98.12%-8.13M | -348.23%-433.12M | -14.95%-96.63M | -7,140.57%-84.06M |
Investing cash flow | 10.55%-1.58B | -19.51%-1.77B | 31.40%-1.48B | -155.83%-2.16B | 706.24%3.87B | 86.17%-638.09M | -16.63%-4.61B | -157.20%-3.96B | -2.47%-1.54B | -665.15%-1.5B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -199.18%-313.26M | 169.55%315.84M | -149.77%-454.13M | 123.42%912.49M | -2,261.09%-3.9B | -103.64%-165.01M | 49.59%4.53B | 61.64%3.03B | 24.58%1.87B | 1,523.87%1.5B |
Net common stock issuance | --1.06B | --0 | -338.15%-38.22M | 1,505.00%16.05M | -91.80%1M | -99.27%12.2M | 21,608.01%1.66B | -99.21%7.65M | 3,403.60%970.11M | -95.66%27.69M |
Cash dividends paid | -0.14%-52.97M | ---52.89M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -128.82%-50.85M | 47.80%-22.22M | ---42.57M | ---- | -16,598.40%-166.98M | 99.74%-1M | -542,541.43%-379.85M | -6.06%-70K | 98.38%-66K | -104.41%-4.08M |
Financing cash flow | 165.41%638.92M | 145.00%240.73M | -157.61%-534.93M | 122.86%928.54M | -2,540.94%-4.06B | -102.65%-153.81M | 91.38%5.81B | 6.78%3.04B | 86.13%2.84B | 187.93%1.53B |
Net cash flow | ||||||||||
Beginning cash position | 19.52%2.8B | 17.95%2.34B | -32.73%1.99B | 35.25%2.95B | -34.82%2.18B | 149.27%3.35B | -28.68%1.34B | 89.40%1.88B | -1.02%994.17M | 37.12%1B |
Current changes in cash | 56.44%718.66M | 15.77%459.39M | 142.50%396.83M | -223.19%-933.82M | 164.10%758.01M | -159.38%-1.18B | 366.42%1.99B | -184.16%-747.53M | 4,752.14%888.19M | -107.12%-19.09M |
Effect of exchange rate changes | 430.28%7.82M | 94.15%-2.37M | -26.89%-40.5M | -385.86%-31.92M | 1,074.35%11.17M | -141.22%-1.15M | 175.87%2.78M | -679.57%-3.66M | -105.31%-470K | 142.13%8.85M |
Cash adjustments other than cash changes | --48.95M | ---- | -200.00%-1K | 0.00%1K | -99.99%1K | 79.30%18.16M | -95.20%10.13M | 20,027.55%211.14M | --1.05M | ---- |
End cash Position | 27.71%3.57B | 19.52%2.8B | 17.95%2.34B | -32.73%1.99B | 35.25%2.95B | -34.82%2.18B | 149.27%3.35B | -28.68%1.34B | 89.40%1.88B | -1.02%994.17M |
Free cash flow | -29.09%584.36M | -33.95%824.13M | 187.03%1.25B | -341.99%-1.43B | 157.98%592.5M | 73.64%-1.02B | -55.00%-3.88B | -38.07%-2.5B | -38.08%-1.81B | -521.49%-1.31B |
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 |