(FY)May 31, 2023 | (FY)May 31, 2022 | (FY)May 31, 2021 | (FY)May 31, 2020 | (FY)May 31, 2019 | (FY)May 31, 2018 | (FY)May 31, 2017 | (FY)May 31, 2016 | (FY)May 31, 2015 | (FY)May 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 119.02%1.76B | -61.76%803.04M | 119.38%2.1B | -63.26%957.14M | 33.95%2.6B | 41.19%1.94B | 4.21%1.38B | 15.98%1.32B | -7.00%1.14B | -37.84%1.23B |
Net profit before non-cash adjustment | 39.01%1.12B | -17.40%808.86M | -9.45%979.29M | -18.44%1.08B | -28.46%1.33B | 4.41%1.85B | 36.03%1.77B | 35.46%1.3B | -36.98%963.33M | 98.19%1.53B |
Total adjustment of non-cash items | -51.27%104.29M | 31.29%214.01M | 9.94%163.01M | -56.34%148.27M | 41.17%339.57M | -15.19%240.55M | 45.13%283.64M | 31.81%195.44M | -47.14%148.27M | 8.79%280.48M |
-Depreciation and amortization | -2.09%232.01M | -2.06%236.97M | -7.35%241.94M | -15.00%261.15M | 16.60%307.23M | -4.89%263.5M | -3.38%277.05M | 0.69%286.74M | -9.66%284.77M | -23.61%315.23M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 64.54%-14.93M | -1,555.46%-42.09M | 102.03%2.89M |
-Disposal profit | -13,219.15%-12.33M | -97.58%94K | -96.02%3.89M | 55,165.54%97.82M | -96.37%177K | 106.82%4.87M | -170.01%-71.47M | -6,298.59%-26.47M | -83.68%427K | 173.17%2.62M |
-Other non-cash items | -400.62%-115.39M | 72.17%-23.05M | 60.69%-82.83M | -755.16%-210.71M | 215.61%32.16M | -135.64%-27.82M | 256.45%78.06M | 47.38%-49.9M | -135.58%-94.83M | -208.96%-40.25M |
Changes in working capital | 341.18%530.18M | -122.96%-219.83M | 451.28%957.5M | -129.02%-272.58M | 729.42%939.32M | 78.10%-149.24M | -281.43%-681.34M | -738.17%-178.63M | 104.79%27.99M | -161.95%-583.79M |
-Change in receivables | 290.42%1.16B | -134.64%-609.62M | 311.39%1.76B | -166.56%-832.54M | 322.42%1.25B | -48.45%-562.38M | 42.61%-378.85M | -2,242.14%-660.1M | 102.97%30.82M | -174.40%-1.04B |
-Change in inventory | -164.67%-139.67M | 285.08%215.97M | -54.90%56.09M | -39.29%124.37M | 10.60%204.84M | 412.75%185.21M | 85.84%-59.22M | -1,061.51%-418.31M | -79.85%-36.01M | -105.60%-20.02M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -83.33%2M |
-Change in payables | -302.91%-404.7M | 124.01%199.45M | -314.32%-830.6M | 179.08%387.55M | -392.17%-490.1M | 155.55%167.75M | -133.56%-301.99M | 2,611.08%899.78M | -92.96%33.19M | 157.41%471.63M |
-Provision for loans, leases and other losses | -236.63%-86.28M | 8.12%-25.63M | -158.06%-27.9M | 282.98%48.05M | -143.62%-26.26M | 2.50%60.19M | --58.72M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -10.91%-4.37M | 0.20%-3.94M | -2.81%-3.95M | -8.20%-3.84M | 17.79%-3.55M | 44.80%-4.32M | 35.33%-7.82M | 15.89%-12.1M | 10.22%-14.38M | 8.58%-16.02M |
Interest received (cash flow from operating activities) | 5.81%97.27M | 17.50%91.93M | 12.43%78.23M | -1.18%69.59M | 8.11%70.42M | -27.59%65.14M | -11.58%89.96M | 14.10%101.74M | 1.63%89.17M | -11.13%87.74M |
Tax refund paid | 22.47%-218.02M | 16.42%-281.2M | -10.25%-336.46M | 50.47%-305.19M | 5.46%-616.22M | -16.14%-651.83M | -331.18%-561.25M | 84.53%-130.17M | -4,924.72%-841.19M | 102.43%17.44M |
Other operating cash inflow (outflow) | 150.00%1K | -100.00%-2K | 0.00%-1K | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 | 0 | -1K |
Operating cash flow | 167.90%1.63B | -66.81%609.82M | 156.04%1.84B | -65.08%717.7M | 51.85%2.06B | 50.71%1.35B | -29.89%898.19M | 243.30%1.28B | -71.61%373.19M | -1.55%1.31B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -626.69%-3.61B | -189.26%-496.79M | 67.92%-171.74M | -56.76%-535.43M | -0.74%-341.56M | -121.09%-339.07M | 38.64%-153.36M | -75.18%-249.93M | 3.11%-142.67M | 11.21%-147.25M |
Net investment product transactions | 0.54%692.43M | 181.05%688.69M | 49.30%-849.72M | -84.57%-1.68B | -255.53%-908.05M | 194.66%583.85M | 120.24%198.15M | -595.48%-979.08M | -76.79%197.6M | 338.99%851.38M |
Net changes in other investments | 77,260.86%2.04B | -8.05%2.64M | -99.85%2.87M | 6,493.84%1.97B | 97.95%-30.8M | -250.38%-1.5B | 97.34%996.88M | -50.81%505.16M | 168.05%1.03B | 18.85%-1.51B |
Investing cash flow | -550.33%-876.1M | 119.10%194.55M | -320.82%-1.02B | 81.10%-242.05M | -2.08%-1.28B | -220.41%-1.25B | 243.91%1.04B | -166.91%-723.86M | 234.41%1.08B | 66.20%-804.9M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --564.3M | --0 | ---- | --400M | ---- | 89.47%-100M | ---950M | ---- | --0 | ---- |
Net common stock issuance | ---51K | --0 | -124,153.51%-141.65M | 99.91%-114K | -55.45%-121.11M | -11,125.94%-77.91M | 99.72%-694K | -20,078.54%-252.03M | 98.89%-1.25M | -7,959.33%-112.35M |
Cash dividends paid | 29.88%-250.55M | 0.86%-357.33M | 0.63%-360.42M | 23.63%-362.69M | 14.08%-474.94M | -50.02%-552.78M | 2.33%-368.48M | 11.31%-377.28M | -48.20%-425.37M | 33.43%-287.03M |
Net other fund-raising expenses | ---2K | ---- | ---- | ---1K | ---- | ---- | ---1K | ---- | 0.00%-1K | ---1K |
Financing cash flow | 187.79%313.69M | 28.83%-357.33M | -1,449.78%-502.07M | 106.24%37.2M | 18.43%-596.05M | 44.61%-730.69M | -109.62%-1.32B | -47.51%-629.31M | -6.82%-426.62M | 7.67%-399.38M |
Net cash flow | ||||||||||
Beginning cash position | 10.88%4.56B | 8.36%4.11B | 15.64%3.79B | 5.77%3.28B | -16.92%3.1B | 19.95%3.73B | -2.26%3.11B | 47.72%3.18B | 5.39%2.16B | -41.97%2.04B |
Current changes in cash | 139.65%1.07B | 41.04%447.03M | -38.20%316.95M | 186.47%512.84M | 128.36%179.02M | -201.72%-631.33M | 962.23%620.68M | -107.00%-71.99M | 832.91%1.03B | 107.45%110.24M |
Cash adjustments other than cash changes | ---- | 200.00%1K | -200.00%-1K | 200.00%1K | ---1K | ---- | ---- | --1K | ---- | ---- |
End cash Position | 23.51%5.63B | 10.88%4.56B | 8.36%4.11B | 15.64%3.79B | 5.77%3.28B | -16.92%3.1B | 19.95%3.73B | -2.26%3.11B | 47.72%3.18B | 5.39%2.16B |
Free cash flow | -1,848.53%-1.98B | -93.21%113.03M | 813.98%1.67B | -89.37%182.27M | 68.93%1.71B | 36.22%1.01B | -27.77%744.83M | 347.36%1.03B | -80.25%230.52M | -0.18%1.17B |
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 |
No Data