Tecnisco
2962
EduLab
4427
Fundely
3137
NF Holdings
6864
Fujitsu General
6755
(FY)Jul 31, 2024 | (FY)Jul 31, 2023 | (FY)Jul 31, 2022 | (FY)Jul 31, 2021 | (FY)Jul 31, 2020 | (FY)Jul 31, 2019 | (FY)Jul 31, 2018 | (FY)Jul 31, 2017 | (FY)Jul 31, 2015 | (FY)Jul 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 2,774.63%1.4B | -94.97%48.69M | -42.87%967.41M | 390.86%1.69B | -66.35%344.99M | 112.94%1.03B | 3,499.68%481.53M | -14.16M | -26.95%257.96M | -21.69%353.13M |
Net profit before non-cash adjustment | 7.34%1.01B | -17.22%939.72M | 6.39%1.14B | 27.22%1.07B | 12.58%838.7M | 97.87%744.96M | 25.20%376.49M | --300.72M | 36.27%319.67M | 72.84%234.59M |
Total adjustment of non-cash items | -51.80%111.74M | 313.66%231.84M | -66.62%56.05M | 41.70%167.92M | -21.19%118.51M | -33.83%150.37M | 143.48%227.24M | --93.33M | 84.91%165.46M | -9.44%89.48M |
-Depreciation and amortization | 2.10%155.19M | 21.05%151.99M | 0.28%125.56M | -11.44%125.21M | 4.70%141.38M | 1.72%135.03M | -13.73%132.74M | --153.87M | 2.37%43.24M | 4.35%42.24M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --3.29M | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 40.94%8.95M | -59.03%6.35M |
-Disposal profit | ---- | ---- | ---- | ---33M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -154.42%-43.45M | 214.87%79.85M | -195.98%-69.52M | 416.75%72.43M | -249.06%-22.87M | -83.77%15.34M | 256.08%94.5M | ---60.54M | 176.98%113.28M | -4.53%40.9M |
Changes in working capital | 124.87%279.25M | -401.73%-1.12B | -148.81%-223.8M | 174.90%458.53M | -570.75%-612.22M | 206.42%130.05M | 70.06%-122.21M | ---408.22M | -881.85%-227.18M | -86.57%29.06M |
-Change in receivables | 61.55%-206.42M | -71.07%-536.81M | -544.55%-313.79M | 47.55%70.59M | 118.01%47.84M | -65.87%-265.6M | -174.11%-160.12M | --216.07M | 187.99%418.19M | -792.78%-475.29M |
-Change in inventory | 177.61%92.44M | 80.16%-119.1M | -299.03%-600.38M | 412.76%301.65M | 114.11%58.83M | 61.53%-416.88M | -502.60%-1.08B | --269.19M | -393.98%-115.2M | -73.43%39.19M |
-Change in payables | 47.71%229.54M | 1,195.38%155.4M | 17.40%-14.19M | 90.96%-17.18M | -201.52%-189.94M | -75.54%187.1M | 188.04%765M | ---868.93M | -233.84%-510.02M | 374.46%381.08M |
-Provision for loans, leases and other losses | -16.37%7.95M | 119.70%9.5M | -217.36%-48.22M | 282.19%41.09M | -36.39%10.75M | 123.47%16.9M | -454.10%-72M | ---12.99M | ---- | ---- |
-Changes in other current assets | 124.65%155.75M | -183.94%-631.86M | 1,106.80%752.78M | 140.52%62.38M | -135.79%-153.94M | 0.34%430.15M | 3,811.26%428.69M | ---11.55M | -123.96%-20.15M | 205.09%84.08M |
-Changes in other current liabilities | ---- | ---- | ---- | ---- | -316.26%-385.76M | --178.37M | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 25.79%-1.06M | -3.71%-1.43M | 29.97%-1.38M | 50.48%-1.97M | 31.47%-3.97M | 0.17%-5.79M | -1.10%-5.8M | -5.74M | -3.10%-2.23M | 0.00%-2.16M |
Interest received (cash flow from operating activities) | 35.82%2.84M | 4.77%2.09M | -11.46%1.99M | -2.00%2.25M | 7.29%2.3M | 0.19%2.14M | 7.39%2.14M | 1.99M | 9.82%2M | 5.74%1.82M |
Tax refund paid | 28.64%-257.23M | 13.36%-360.48M | -68.87%-416.06M | 19.91%-246.38M | -65.39%-307.62M | -57.78%-186M | -232.53%-117.88M | -35.45M | 0.86%-82.3M | -451.59%-83.01M |
Other operating cash inflow (outflow) | -200.00%-1K | 1K | 0 | 0 | -2K | 0 | 0 | -1K | 0 | 100.00%2K |
Operating cash flow | 467.78%1.14B | -156.37%-311.13M | -61.86%551.97M | 3,954.49%1.45B | -95.73%35.7M | 132.16%835.73M | 774.61%359.99M | ---53.36M | -34.97%175.44M | -43.10%269.78M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 60.16%-30.77M | 83.88%-77.23M | -680.46%-478.99M | 63.09%-61.37M | -53.31%-166.28M | -739.93%-108.46M | -145.70%-12.91M | --28.25M | 30.61%-14.41M | 25.25%-20.77M |
Net intangibles purchase and sale | -51.32%-12.74M | -147.73%-8.42M | 50.92%-3.4M | 30.49%-6.92M | 18.24%-9.96M | 23.28%-12.18M | -1.01%-15.88M | ---15.72M | -400.18%-43.37M | ---8.67M |
Net business purchase and sale | ---- | ---- | ---- | ---29.9M | ---- | ---- | ---- | ---1.5B | ---- | ---- |
Net investment product transactions | -5,000,000.00%-100M | -100.00%-2K | -100.00%-1K | 138.42%38.5M | ---100.2M | --0 | -8.77%100.52M | --110.18M | ---- | ---- |
Net changes in other investments | -10.34%-523K | 90.85%-474K | -7.46%-5.18M | 19.29%-4.82M | -151.94%-5.98M | 71.84%-2.37M | -13,708.20%-8.42M | ---61K | -565.33%-161.38M | 193.36%34.68M |
Investing cash flow | -67.24%-144.03M | 82.34%-86.12M | -655.64%-487.57M | 77.15%-64.52M | -129.58%-282.42M | -294.33%-123.01M | 104.58%63.3M | ---1.38B | -4,280.75%-219.16M | 106.72%5.24M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -348.97%-146.65M | 132.13%58.9M | -72.94%-183.31M | -783.59%-106M | 89.29%-12M | 0.00%-112M | -113.90%-112M | --805.67M | ---- | ---- |
Net common stock issuance | ---43.16M | --0 | --4.31M | ---- | 9,750.00%386K | 99.98%-4K | ---22.95M | ---- | -791.30%-205K | -101.47%-23K |
Increase or decrease of lease financing | ---2.15M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 0.15%-152.6M | -21.36%-152.82M | -16.89%-125.93M | -9.26%-107.73M | -11.77%-98.6M | -24.31%-88.21M | 16.13%-70.96M | ---84.61M | -5.42%-65.29M | 0.22%-61.94M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- |
Financing cash flow | -266.86%-344.55M | 69.20%-93.92M | -42.67%-304.92M | -93.93%-213.73M | 44.95%-110.21M | 2.77%-200.21M | -128.56%-205.91M | --721.06M | -5.71%-65.5M | -2.41%-61.96M |
Net cash flow | ||||||||||
Beginning cash position | -18.23%2.18B | -6.82%2.66B | 70.52%2.86B | -17.61%1.68B | 33.41%2.04B | 16.64%1.53B | -33.91%1.31B | --1.98B | 12.07%1.99B | 24.49%1.77B |
Current changes in cash | 233.49%655.68M | -104.20%-491.17M | -120.57%-240.53M | 427.54%1.17B | -169.64%-356.93M | 135.77%512.51M | 130.43%217.38M | ---714.44M | -151.26%-109.22M | -36.52%213.06M |
Effect of exchange rate changes | 310.87%23.05M | -87.65%5.61M | 237.97%45.43M | 1,034.70%13.44M | 49.83%-1.44M | -1,112.72%-2.87M | -90.01%283K | --2.83M | 13.28%836K | -94.29%738K |
Cash adjustments other than cash changes | 150.00%1K | -300.00%-2K | 0.00%1K | --1K | ---- | ---- | ---- | --40.67M | ---- | 0.00%1K |
End cash Position | 31.15%2.86B | -18.23%2.18B | -6.82%2.66B | 70.52%2.86B | -17.61%1.68B | 33.41%2.04B | 16.64%1.53B | --1.31B | -5.46%1.88B | 12.07%1.99B |
Free cash flow | 377.43%1.1B | -670.26%-396.77M | -94.95%69.58M | 1,030.78%1.38B | -120.72%-148.15M | 115.91%715.09M | 488.87%331.19M | ---85.17M | -51.05%117.66M | -46.15%240.34M |
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 |