Hephaist
6433
Okamoto Glass
7746
Beat Holdings
9399
Living Technologies
4445
Btm
5247
(FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | (FY)Mar 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 81.40%2.1B | -13.94%1.16B | -24.94%1.34B | 208.82%1.79B | -62.85%579.49M | 78.80%1.56B | -5.98%872.38M | -11.52%927.83M | -31.46%1.05B | 21.30%1.53B |
Net profit before non-cash adjustment | -49.47%2.81B | 369.41%5.57B | -57.91%1.19B | 12.05%2.82B | 36.70%2.51B | 29.51%1.84B | -17.40%1.42B | -24.43%1.72B | -20.86%2.28B | 21.02%2.87B |
Total adjustment of non-cash items | 85.94%-554.65M | -641.88%-3.94B | 142.39%727.86M | -50.18%-1.72B | -60.63%-1.14B | -289.14%-711.72M | -30.84%-182.9M | 84.64%-139.79M | 35.87%-910.25M | -77.62%-1.42B |
-Depreciation and amortization | 6.21%1.44B | 5.32%1.36B | 44.21%1.29B | -21.45%893.53M | -3.79%1.14B | 10.91%1.18B | 10.12%1.07B | 10.86%968.16M | 8.41%873.31M | -2.44%805.55M |
-Reversal of impairment losses recognized in profit and loss | --0 | -78.20%6M | -80.93%27.52M | --144.34M | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 129.54%23.13M | 87.86%-78.29M |
-Share of associates | -128.74%-42.22M | -445.70%-18.46M | 191.30%5.34M | -218.50%-5.85M | 149.32%4.94M | -409.47%-10.01M | -496.96%-1.96M | -103.68%-329K | -51.83%8.95M | 60.35%18.57M |
-Disposal profit | 140.21%46.36M | -145.95%-115.31M | 65.89%250.97M | 284.23%151.29M | -12.81%39.37M | -68.86%45.16M | 111.50%145.01M | -112.27%-1.26B | -5,088.79%-594.12M | --11.91M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 189.66%71.56M | ---79.81M |
-Other non-cash items | 61.34%-2B | -512.58%-5.17B | 70.88%-844.54M | -24.74%-2.9B | -20.52%-2.33B | -38.59%-1.93B | -1,006.71%-1.39B | 111.87%153.53M | 38.35%-1.29B | -111.53%-2.1B |
Changes in working capital | 65.47%-161.08M | 18.23%-466.47M | -182.76%-570.47M | 187.10%689.35M | -283.07%-791.48M | 218.49%432.34M | 44.00%-364.88M | -106.16%-651.6M | -522.27%-316.07M | 123.78%74.85M |
-Change in receivables | -116.13%-647.46M | 62.50%-299.57M | -334.25%-798.89M | 325.28%341.04M | -175.58%-151.39M | 553.75%200.29M | 70.45%-44.14M | -52.36%-149.35M | -11.09%-98.03M | 64.02%-88.24M |
-Change in inventory | 127.65%40.75M | 47.49%-147.39M | -193.60%-280.68M | 165.71%299.86M | -7,625.55%-456.35M | 98.05%-5.91M | 2.80%-302.56M | -35.21%-311.28M | -888.36%-230.22M | 561.11%29.2M |
-Change in payables | 854.26%119.22M | -96.65%12.49M | 1,174.81%372.6M | 86.08%-34.67M | -270.74%-249.02M | 482.45%145.85M | -88.50%-38.14M | -111.16%-20.23M | 4,310.71%181.23M | -331.52%-4.3M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -222.33%-169.05M | 312.40%138.19M |
-Provision for loans, leases and other losses | 1,119.89%326.42M | -123.45%-32.01M | 64.23%136.49M | 27.34%83.11M | -29.14%65.27M | 361.62%92.11M | 110.33%19.95M | ---193.16M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --22.43M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 28.63%-5.7M | 25.36%-7.99M | -219.69%-10.7M | -163.54%-3.35M | 46.30%-1.27M | 19.97%-2.37M | -20.22%-2.96M | 54.22%-2.46M | 5.99%-5.37M | 46.14%-5.71M |
Interest received (cash flow from operating activities) | -63.25%1.94B | 230.05%5.27B | -40.07%1.6B | 14.90%2.67B | 26.04%2.32B | 23.05%1.84B | 21.30%1.5B | -12.54%1.23B | -35.58%1.41B | 12.73%2.19B |
Tax refund paid | -21.54%-1.31B | -95.47%-1.08B | 37.23%-552.1M | -22.07%-879.52M | -41.43%-720.52M | -11.01%-509.44M | 32.71%-458.89M | -0.51%-681.98M | 50.85%-678.55M | -69.80%-1.38B |
Other operating cash inflow (outflow) | 3,798,200.00%37.98M | -200.00%-1K | 0.00%1K | 1K | 0 | 0 | 0.00%-1K | 0.00%-1K | -1K | 0 |
Operating cash flow | -48.42%2.76B | 124.63%5.34B | -33.43%2.38B | 64.03%3.57B | -24.61%2.18B | 51.53%2.89B | 29.11%1.91B | -16.80%1.48B | -23.91%1.77B | -1.97%2.33B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -21.14%-1.87B | 4.68%-1.54B | 72.92%-1.62B | -215.70%-5.98B | -74.55%-1.89B | 31.76%-1.08B | -15.94%-1.59B | -9.48%-1.37B | -10.68%-1.25B | -99.62%-1.13B |
Net intangibles purchase and sale | 14.57%-43.2M | -131.96%-50.57M | 16.01%-21.8M | -368.16%-25.96M | 5.59%-5.54M | 66.02%-5.87M | 2.46%-17.28M | 66.75%-17.72M | -535.54%-53.28M | -44.51%-8.38M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---10.03M | ---- | ---- | ---- | ---- |
Net investment product transactions | -128.03%-52.63M | 204.32%187.78M | -2,113.43%-180M | 151.06%8.94M | 82.86%-17.51M | -566.86%-102.14M | -121.88%-15.32M | -89.58%70M | 2,103.51%671.96M | 156.94%30.5M |
Advance cash and loans provided to other parties | 47.87%-130M | 76.56%-249.37M | -600.04%-1.06B | 14.75%-152M | 81.86%-178.3M | -422.91%-983.07M | 1.05%-188M | 10.38%-190M | 78.41%-212M | -1,834.33%-981.83M |
Repayment of advance payments to other parties and cash income from loans | 118.27%230M | -89.93%105.37M | 588.56%1.05B | 0.00%152M | -83.73%152M | 386.72%934.49M | 0.00%192M | 65.52%192M | -33.71%116M | 150.00%175M |
Net changes in other investments | 286.50%23.62M | -116.72%-12.66M | -53.94%75.75M | 8,223,900.00%164.48M | 0.00%-2K | ---2K | ---- | -50,863.64%-11.17M | -99.56%22K | 515.54%5M |
Investing cash flow | -17.85%-1.84B | 11.33%-1.56B | 69.77%-1.76B | -200.10%-5.83B | -55.26%-1.94B | 22.67%-1.25B | -21.85%-1.62B | -82.00%-1.33B | 61.82%-729.73M | -214.26%-1.91B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 62.44%-300.8M | -964.79%-800.8M | -95.29%92.6M | 1,567.16%1.97B | 70.78%-134M | -684.52%-458.55M | -123.38%-58.45M | 135.71%250M | -1,500.00%-700M | 103.33%50M |
Net common stock issuance | -1,980,933.33%-2.08B | ---105K | --0 | ---258K | ---- | -21.86%-262K | 99.94%-215K | -85,628.16%-353.2M | 99.84%-412K | -36,028.55%-254.35M |
Cash dividends paid | -15.66%-208.25M | -6.75%-180.04M | -15.42%-168.66M | -18.11%-146.13M | -9.93%-123.73M | -11.05%-112.55M | 1.17%-101.36M | 0.16%-102.56M | 0.70%-102.72M | -38.24%-103.45M |
Net other fund-raising expenses | 37.97%-21.96M | -9.01%-35.39M | 37.41%-32.47M | -0.43%-51.88M | -7.05%-51.66M | -11.80%-48.26M | -3.15%-43.16M | 12.84%-41.84M | -138.73%-48.01M | 2.23%-20.11M |
Financing cash flow | -156.91%-2.61B | -836.46%-1.02B | -106.14%-108.53M | 671.37%1.77B | 50.07%-309.39M | -204.96%-619.62M | 17.94%-203.18M | 70.91%-247.6M | -159.57%-851.14M | 79.46%-327.91M |
Net cash flow | ||||||||||
Beginning cash position | 155.84%4.54B | 40.08%1.77B | -27.92%1.27B | -4.05%1.76B | 127.50%1.83B | 11.82%804.55M | -12.09%719.5M | 31.09%818.48M | 17.63%624.39M | 49.32%530.8M |
Current changes in cash | -161.40%-1.7B | 444.68%2.76B | 203.52%507.35M | -560.15%-490.09M | -107.29%-74.24M | 1,096.88%1.02B | 185.93%85.05M | -151.00%-98.98M | 107.40%194.1M | -46.62%93.59M |
Effect of exchange rate changes | 60.00%16K | 0.00%10K | 104.59%10K | -375.95%-218K | --79K | --0 | --0 | --0 | ---- | ---- |
Cash adjustments other than cash changes | ---- | --1K | ---- | ---- | ---- | 789,100.00%7.89M | -200.00%-1K | --1K | ---- | ---- |
End cash Position | -37.40%2.84B | 155.84%4.54B | 40.08%1.77B | -27.92%1.27B | -4.05%1.76B | 127.50%1.83B | 11.82%804.55M | -12.09%719.5M | 31.09%818.48M | 17.63%624.39M |
Free cash flow | -77.45%842.78M | 464.26%3.74B | 127.24%662.41M | -972.24%-2.43B | -84.50%278.75M | 504.61%1.8B | 239.58%297.43M | -81.33%87.59M | -60.63%469.26M | -34.02%1.19B |
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 |