(FY)May 31, 2023 | (FY)May 31, 2022 | |
---|---|---|
Operating cash flow (Indirect Method) | ||
Cash from operating activities | 72.02%-146.9M | -525M |
Net profit before non-cash adjustment | -186.05%-1.1B | ---385.9M |
Total adjustment of non-cash items | 4,557.04%835.89M | --17.95M |
-Depreciation and amortization | 181.66%46.48M | --16.5M |
-Assets reserve and write-off | --715.3M | --0 |
-Disposal profit | --1.55B | --0 |
-Net exchange gains and losses | 13,287.10%4.09M | ---31K |
-Other non-cash items | -100,552.81%-1.48B | --1.48M |
Changes in working capital | 177.09%121.07M | ---157.05M |
-Change in receivables | 72.27%-33.22M | ---119.78M |
-Change in prepaid assets | -21.00%-73.02M | ---60.35M |
-Change in payables | -128.13%-3.89M | --13.83M |
-Change in accrued expense | 26.22%7.97M | --6.32M |
-Provision for loans, leases and other losses | --37.38M | --0 |
-Changes in other current assets | 6,238.44%185.84M | --2.93M |
Dividends paid (cash flow from operating activities) | ||
Dividends received (cash flow from operating activities) | ||
Interest paid (cash flow from operating activities) | 9.10%-1.5M | -1.65M |
Interest received (cash flow from operating activities) | 146.67%37K | 15K |
Tax refund paid | -26.01%-1.34M | -1.06M |
Other operating cash inflow (outflow) | -100.00%-2K | -1K |
Operating cash flow | 71.63%-149.7M | ---527.7M |
Investing cash flow | ||
Net PPE purchase and sale | -38.18%-2.37B | ---1.71B |
Net intangibles purchase and sale | 4.03%-18.05M | ---18.81M |
Net changes in other investments | 76,541.17%1.49B | ---1.95M |
Investing cash flow | 48.30%-896.66M | ---1.73B |
Financing cash flow | ||
Net issuance payments of debt | --0 | ---20M |
Net common stock issuance | -79.60%1B | --4.9B |
Financing cash flow | -79.51%1B | --4.88B |
Net cash flow | ||
Beginning cash position | 274.13%3.58B | --955.61M |
Current changes in cash | -101.77%-46.34M | --2.62B |
Effect of exchange rate changes | -13,287.10%-4.09M | --31K |
End cash Position | -1.41%3.52B | --3.58B |
Free cash flow | -12.19%-2.54B | ---2.26B |
Currency Unit | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP |
No Data