TENTIAL Inc.
325A
Booking Resort
324A
Flier
323A
Next Generation Technology Group
319A
B-style Holdings
302A
(FY)Feb 29, 2024 | (FY)Feb 28, 2023 | (FY)Feb 28, 2022 | (FY)Feb 20, 2021 | (FY)Feb 20, 2020 | (FY)Feb 20, 2019 | (FY)Feb 20, 2018 | (FY)Feb 20, 2017 | (FY)Feb 20, 2016 | (FY)Feb 20, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -12.89%23.9B | -22.69%27.43B | 205.30%35.49B | -3.16%11.62B | -10.94%12B | 7.64%13.48B | 7.72%12.52B | 1.77%11.62B | -8.77%11.42B | 21.88%12.52B |
Net profit before non-cash adjustment | -7.65%15.65B | -39.24%16.94B | 78.08%27.88B | 62.11%15.66B | -5.35%9.66B | 4.99%10.2B | 5.38%9.72B | 3.71%9.22B | -13.09%8.89B | 11.54%10.23B |
Total adjustment of non-cash items | -19.08%11.71B | 106.42%14.47B | 6.70%7.01B | 97.21%6.57B | 34.31%3.33B | -4.28%2.48B | -3.03%2.59B | -10.43%2.67B | 68.44%2.98B | -27.83%1.77B |
-Depreciation and amortization | -0.73%12.29B | -8.85%12.38B | 151.96%13.58B | 93.71%5.39B | 14.77%2.78B | -0.82%2.42B | -3.17%2.44B | -1.83%2.52B | 2.96%2.57B | 2.21%2.5B |
-Reversal of impairment losses recognized in profit and loss | 56.17%2.72B | -58.07%1.74B | 263.89%4.15B | 133.81%1.14B | 126.98%488M | 121.65%215M | -55.91%97M | -20.00%220M | -22.32%275M | --354M |
-Share of associates | 9.27%-186M | 13.50%-205M | -39.41%-237M | -91.01%-170M | 0.00%-89M | -323.81%-89M | 60.38%-21M | 41.11%-53M | 93.33%-90M | -1,160.75%-1.35B |
-Disposal profit | -5,584.13%-3.46B | 100.68%63M | -2,228.57%-9.24B | 100.00%434M | -8.05%217M | 19.19%236M | -0.50%198M | -28.16%199M | 15.42%277M | 33.33%240M |
-Net exchange gains and losses | -111.11%-6M | 167.50%54M | ---80M | --0 | ---9M | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -20.32%349M | 137.56%438M | -418.22%-1.17B | -287.93%-225M | 81.05%-58M | -140.94%-306M | 41.74%-127M | -336.00%-218M | -272.41%-50M | 146.77%29M |
Changes in working capital | 13.12%-3.46B | -768.57%-3.98B | 105.61%595M | -974.06%-10.6B | -224.78%-987M | 276.67%791M | 178.07%210M | 41.01%-269M | -188.20%-456M | 138.18%517M |
-Change in receivables | 100.11%1M | -178.95%-870M | 229.80%1.1B | -8.29%-849M | -2,429.03%-784M | 83.15%-31M | -2,200.00%-184M | 97.71%-8M | -141.38%-350M | 64.55%-145M |
-Change in inventory | 131.84%1.09B | -203.27%-3.41B | 837.50%3.3B | 188.44%352M | -181.89%-398M | 368.51%486M | -150.84%-181M | 623.53%356M | -137.57%-68M | 114.48%181M |
-Change in payables | 1.25%-3.72B | -955.18%-3.77B | 86.31%-357M | -832.30%-2.61B | 587.67%356M | -111.25%-73M | 356.52%649M | -1,786.67%-253M | 124.59%15M | -117.63%-61M |
-Provision for loans, leases and other losses | 7.63%-218M | -414.67%-236M | 135.05%75M | -21,300.00%-214M | -109.09%-1M | 375.00%11M | 75.00%-4M | -300.00%-16M | 120.51%8M | 55.68%-39M |
-Changes in other current assets | -71.52%550M | 360.59%1.93B | 35.45%-741M | -1,410.53%-1.15B | -100.00%-76M | -52.00%-38M | 81.06%-25M | -139.64%-132M | 264.04%333M | -123.08%-203M |
-Changes in other current liabilities | -148.65%-1.15B | 185.20%2.37B | 54.62%-2.78B | -7,203.57%-6.14B | -119.27%-84M | 1,068.89%436M | 79.17%-45M | 45.18%-216M | -150.26%-394M | 468.12%784M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -1.07%-1.04B | 19.70%-1.03B | -303.47%-1.28B | -10,466.67%-317M | -3M | 0 | 60.00%-2M | 37.50%-5M | -33.33%-8M | 45.45%-6M |
Interest received (cash flow from operating activities) | -6.52%258M | -3.50%276M | 55.43%286M | 1.66%184M | 47.15%181M | 13.89%123M | -10.74%108M | 75.36%121M | 283.33%69M | 260.00%18M |
Tax refund paid | 8.26%-6.32B | 23.95%-6.89B | -73.73%-9.06B | -41.24%-5.22B | -14.94%-3.69B | -3.88%-3.21B | 3.13%-3.09B | 20.08%-3.19B | -24.92%-4B | 14.90%-3.2B |
Other operating cash inflow (outflow) | -100.14%-1M | -72.06%706M | 910.80%2.53B | 25,100.00%250M | 0.00%-1M | -106.67%-1M | 1,600.00%15M | -1M | 0 | -101.52%-1M |
Operating cash flow | -18.07%16.79B | -26.69%20.5B | 328.51%27.96B | -23.12%6.53B | -18.28%8.49B | 8.77%10.39B | 11.74%9.55B | 14.13%8.55B | -19.77%7.49B | 41.97%9.33B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 52.18%-6.48B | 27.79%-13.55B | -191.32%-18.76B | 7.22%-6.44B | -30.07%-6.94B | -30.97%-5.34B | -84.64%-4.08B | 12.25%-2.21B | 38.48%-2.52B | 16.64%-4.09B |
Net intangibles purchase and sale | -112.74%-1.32B | 74.56%-620M | -731.74%-2.44B | -388.33%-293M | -57.89%-60M | -8.57%-38M | 22.22%-35M | 46.43%-45M | 12.50%-84M | -500.00%-96M |
Net business purchase and sale | ---- | ---- | ---- | -6,170.63%-90.3B | -4,865.52%-1.44B | 91.76%-29M | ---352M | ---- | -115.25%-240M | --1.57B |
Net investment product transactions | -150.00%-5M | -100.65%-2M | 108.78%309M | 208.82%148M | 90.64%-136M | -140.98%-1.45B | 287.03%3.55B | -217.59%-1.9B | 91.15%-597M | -9,817.65%-6.74B |
Advance cash and loans provided to other parties | --0 | 96.14%-15M | 84.64%-389M | ---2.53B | ---- | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | 290.18%437M | -68.27%112M | --353M | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 35.83%853M | -61.11%628M | 6.95%1.62B | 1,108.00%1.51B | 202.46%125M | -185.92%-122M | 185.03%142M | -659.09%-167M | -145.83%-22M | -95.59%48M |
Investing cash flow | 47.03%-6.95B | 32.89%-13.12B | 79.96%-19.55B | -1,054.05%-97.55B | -21.12%-8.45B | -801.68%-6.98B | 82.06%-774M | -24.78%-4.32B | 62.84%-3.46B | -138.68%-9.31B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 93.49%-651M | -2,924.86%-10B | -99.64%354M | 3,206.01%99.58B | 101.07%3.01B | 153.50%1.5B | -380.00%-2.8B | 140.00%1B | -733.33%-2.5B | 64.29%-300M |
Net common stock issuance | ---10.96B | --0 | ---- | ---- | ---- | ---- | --0 | --0 | ---1M | --0 |
Increase or decrease of lease financing | 11.04%-1.69B | 14.59%-1.9B | -321.17%-2.23B | ---529M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 0.00%-1.62B | -14.31%-1.62B | -16.69%-1.42B | 0.00%-1.22B | 0.00%-1.22B | -20.04%-1.22B | 0.00%-1.01B | -38.77%-1.01B | 0.00%-730M | 0.00%-730M |
Cash dividends for minorities | -3.26%-443M | -11.14%-429M | -12.54%-386M | -9.24%-343M | -22.18%-314M | -26.60%-257M | -14.04%-203M | -66.36%-178M | 0.93%-107M | -151.16%-108M |
Net other fund-raising expenses | 0.00%-1M | 0.00%-1M | 99.90%-1M | -593.37%-967M | 31.54%196M | 496.00%149M | 112.08%25M | -144.81%-207M | -84.51%462M | 37,187.50%2.98B |
Financing cash flow | -10.11%-15.37B | -279.21%-13.96B | -103.81%-3.68B | 5,652.21%96.52B | 864.37%1.68B | 104.36%174M | -902.76%-3.99B | 86.16%-398M | -255.88%-2.88B | 214.95%1.85B |
Net cash flow | ||||||||||
Beginning cash position | -21.53%23.82B | 18.54%30.35B | 27.27%25.61B | 9.61%20.12B | 24.21%18.35B | 47.87%14.78B | 62.15%9.99B | 22.94%6.16B | 60.31%5.01B | 52.31%3.13B |
Current changes in cash | 16.06%-5.52B | -239.23%-6.58B | -13.99%4.73B | 220.97%5.5B | -52.19%1.71B | -25.15%3.58B | 24.81%4.78B | 232.15%3.83B | -38.35%1.15B | 74.95%1.87B |
Effect of exchange rate changes | -59.09%18M | 100.00%44M | 414.29%22M | -250.00%-7M | 33.33%-2M | ---3M | --0 | 33.33%-2M | -123.08%-3M | 160.00%13M |
Cash adjustments other than cash changes | ---- | --1M | ---- | -101.85%-1M | 5,500.00%54M | ---1M | ---- | 0.00%-1M | -200.00%-1M | 200.00%1M |
End cash Position | -23.11%18.31B | -21.53%23.82B | 18.54%30.35B | 27.27%25.61B | 9.61%20.12B | 24.21%18.35B | 47.87%14.78B | 62.15%9.99B | 22.94%6.16B | 60.31%5.01B |
Free cash flow | -36.55%849M | 109.68%1.34B | -4,330.13%-13.82B | -121.47%-312M | -70.62%1.45B | -8.63%4.95B | -11.83%5.41B | 26.87%6.14B | -0.14%4.84B | 244.18%4.85B |
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 |