Axel Mark
3624
Renascience
4889
Ecomott
3987
Festaria Holdings
2736
Tecnisco
2962
(FY)Jun 30, 2024 | (FY)Jun 30, 2023 | (FY)Jun 30, 2022 | (FY)Jun 30, 2021 | (FY)Jun 30, 2020 | (FY)Jun 30, 2019 | (FY)Jun 30, 2018 | (FY)Jun 30, 2017 | (FY)Jun 30, 2016 | (FY)Jun 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -301.97%-355.96M | 61.73%-88.55M | -104.49%-231.38M | -285.77%-113.15M | -52.79%60.91M | -43.75%129.03M | -50.73%229.37M | 13,274.43%465.56M | -98.35%3.48M | 23.61%210.82M |
Net profit before non-cash adjustment | -18.08%-338.52M | -39.60%-286.67M | 52.50%-205.36M | -1,068.25%-432.33M | -66.63%44.65M | -13.75%133.81M | 59.31%155.14M | 154.28%97.38M | -330.57%-179.4M | 243.61%77.81M |
Total adjustment of non-cash items | 20.96%155.83M | 22.49%128.83M | 2.08%105.18M | 48.67%103.04M | 239.81%69.31M | 173.26%20.4M | -125.32%-27.84M | -14.22%109.96M | 9.01%128.19M | 46.75%117.6M |
-Depreciation and amortization | -17.53%72.18M | 32.49%87.52M | 6.69%66.06M | -1.64%61.92M | 85.80%62.95M | 3.10%33.88M | 9.33%32.86M | 26.00%30.06M | -66.98%23.85M | 17.36%72.25M |
-Reversal of impairment losses recognized in profit and loss | 26.10%93.73M | --74.33M | --0 | 889.12%75.43M | --7.63M | ---- | ---- | ---- | --20.06M | ---- |
-Assets reserve and write-off | ---- | ---- | ---5.35M | ---- | ---- | ---- | --5.13M | ---- | -115.53%-1.55M | 121.05%9.99M |
-Disposal profit | -121.08%-403K | 356.30%1.91M | ---746K | --0 | 162.22%224K | 72.77%-360K | -112.92%-1.32M | -91.54%10.23M | 2,927.48%120.86M | -34.84%3.99M |
-Net exchange gains and losses | -50.00%-9K | 64.71%-6K | -750.00%-17K | ---2K | --0 | -95.74%2K | 106.33%47K | -149.40%-743K | 262.77%1.5M | -1,042.86%-924K |
-Remuneration paid in stock | ---- | ---- | ---- | ---3.41M | ---- | -75.61%20K | -65.98%82K | -96.25%241K | -2.75%6.43M | -46.47%6.62M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---15.73M | ---- |
-Other non-cash items | 72.31%-9.67M | -177.22%-34.93M | 246.37%45.23M | -1,971.31%-30.9M | 88.65%-1.49M | 79.66%-13.15M | -192.11%-64.64M | 357.60%70.17M | -206.09%-27.24M | -45.86%25.68M |
Changes in working capital | -350.04%-173.27M | 152.81%69.29M | -160.70%-131.2M | 507.48%216.14M | -110.66%-53.04M | -124.67%-25.18M | -60.47%102.06M | 372.14%258.23M | 254.64%54.69M | -89.33%15.42M |
-Change in receivables | -194.37%-93.09M | 185.21%98.64M | -151.05%-115.77M | 662.39%226.79M | -156.17%-40.33M | 264.60%71.8M | -126.21%-43.62M | 16.85%166.43M | -8.48%142.43M | -66.20%155.63M |
-Change in inventory | -155.95%-114.53M | -335.46%-44.75M | -14.27%19M | 168.13%22.17M | -215.34%-32.54M | -32.73%28.21M | -77.84%41.93M | 217.04%189.19M | -40.28%-161.65M | -769.32%-115.23M |
-Change in payables | 33.22%34.64M | 799.10%26M | 110.46%2.89M | -221.98%-27.64M | 117.45%22.66M | -232.58%-129.89M | 198.32%97.97M | -234.82%-99.65M | 395.93%73.91M | 91.75%-24.98M |
-Provision for loans, leases and other losses | 97.33%-283K | 71.59%-10.61M | -621.93%-37.33M | -81.95%-5.17M | -160.46%-2.84M | -18.68%4.7M | 101.50%5.78M | --2.87M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---612K | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 69.22%-467K | |||||||||
Interest received (cash flow from operating activities) | -6.67%14K | -68.75%15K | -84.11%48K | -0.33%302K | -0.33%303K | -8.43%304K | -3.49%332K | -80.47%344K | -0.06%1.76M | -44.05%1.76M |
Tax refund paid | -0.24%-2.47M | -146.37%-2.46M | 135.83%5.31M | 36.69%-14.82M | 21.42%-23.41M | 14.64%-29.78M | -167.52%-34.89M | -21.06%-13.04M | -172.05%-10.77M | 114.80%14.95M |
Other operating cash inflow (outflow) | -99.88%1K | -83.48%826K | 499,900.00%5M | -98.73%1K | 133.62%79K | -235K | 0 | 100.00%2K | -12,054,000.00%-120.54M | 200.00%1K |
Operating cash flow | -297.46%-358.41M | 59.20%-90.17M | -73.13%-221.03M | -436.99%-127.66M | -61.85%37.88M | -49.02%99.31M | -56.98%194.81M | 459.22%452.87M | -155.52%-126.07M | 219.10%227.07M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -99.12%-130.63M | -6.01%-65.6M | -77.56%-61.88M | -164.29%-34.85M | 27.83%-13.19M | -65.20%-18.27M | 63.84%-11.06M | 63.16%-30.59M | -759.42%-83.02M | 4.65%-9.66M |
Net intangibles purchase and sale | -107.48%-93.49M | -44.22%-45.06M | 10.30%-31.24M | 55.84%-34.83M | 18.92%-78.88M | -135.65%-97.29M | -132.91%-41.29M | -1,758.07%-17.73M | 80.50%-954K | 14.10%-4.89M |
Net investment product transactions | --500M | --0 | --0 | --0 | --0 | ---- | 6,779.75%105.67M | -90.31%1.54M | 122.64%15.85M | --7.12M |
Net changes in other investments | ---287K | ---- | -22,800.00%-229K | ---1K | ---- | -8,000.00%-81K | -100.00%-1K | -95.15%26.07M | 18,803.06%537.41M | -99.48%2.84M |
Investing cash flow | 349.05%275.6M | -18.54%-110.66M | -33.97%-93.36M | 24.31%-69.68M | 20.39%-92.07M | -316.86%-115.64M | 357.48%53.33M | -104.41%-20.71M | 10,321.96%469.29M | -100.86%-4.59M |
Financing cash flow | ||||||||||
Net common stock issuance | ---- | ---- | ---- | 973.09%49.42M | 233.21%4.61M | -91.74%1.38M | -70.93%16.72M | 7,696.21%57.54M | --738K | ---- |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 99.16%-319K | 10.19%-38.14M |
Cash dividends paid | 93.33%-1K | 61.54%-15K | 99.91%-39K | -0.12%-44.19M | 0.15%-44.14M | -0.39%-44.21M | -1.31%-44.04M | 0.05%-43.46M | 0.02%-43.49M | -2.07%-43.5M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | --2K | ---- | ---- | ---- | ---- |
Financing cash flow | 93.33%-1K | 61.54%-15K | -100.75%-39K | 113.21%5.22M | 7.67%-39.54M | -56.79%-42.82M | -294.08%-27.31M | 132.67%14.07M | 47.25%-43.07M | -2.12%-81.64M |
Net cash flow | ||||||||||
Beginning cash position | -11.69%1.52B | -15.47%1.72B | -8.64%2.03B | -4.04%2.22B | -2.48%2.32B | 10.22%2.38B | 26.11%2.16B | 21.07%1.71B | 11.25%1.41B | 71.12%1.27B |
Current changes in cash | 58.77%-82.81M | 36.12%-200.85M | -63.66%-314.42M | -105.00%-192.12M | -58.43%-93.72M | -126.79%-59.15M | -50.51%220.82M | 48.67%446.23M | 113.11%300.15M | -73.29%140.84M |
Effect of exchange rate changes | 50.00%9K | -64.71%6K | 750.00%17K | --2K | --0 | 149.22%221K | -215.13%-449K | 115.67%390K | -227.58%-2.49M | 424.46%1.95M |
Cash adjustments other than cash changes | ---- | 0.00%-1K | -200.00%-1K | --1K | ---- | ---- | ---- | ---- | ---- | -200.00%-1K |
End cash Position | -5.46%1.43B | -11.69%1.52B | -15.47%1.72B | -8.64%2.03B | -4.04%2.22B | -2.48%2.32B | 10.22%2.38B | 26.11%2.16B | 21.07%1.71B | 11.25%1.41B |
Free cash flow | -189.90%-583.32M | 36.29%-201.22M | -60.03%-315.82M | -264.23%-197.35M | -233.41%-54.18M | -111.41%-16.25M | -64.79%142.46M | 292.60%404.55M | -198.85%-210.05M | 321.55%212.48M |
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 |