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 | 20.30%-246.72M | 7.22%-309.56M | -74.33%-333.67M | -51.67%-191.4M | 1.27%-126.2M | 41.65%-127.82M | 17.10%-219.05M | 74.17%-264.21M | -103.04%-1.02B | -681.01%-503.84M |
Net profit before non-cash adjustment | 0.60%-305.49M | 4.19%-307.35M | -12.23%-320.8M | 34.86%-285.84M | 44.66%-438.83M | -35.46%-793.01M | 1.26%-585.42M | 7.98%-592.87M | -294.51%-644.3M | 41.77%331.24M |
Total adjustment of non-cash items | 247.90%40.54M | -436.50%-27.41M | -61.12%8.15M | 2.22%20.95M | -45.23%20.49M | 30.26%37.42M | -67.55%28.72M | -36.52%88.51M | 189.59%139.43M | -322.48%-155.63M |
-Depreciation and amortization | ---- | ---- | ---- | --230K | ---- | -37.95%1.04M | 191.99%1.68M | -95.06%574K | -36.16%11.61M | 12.91%18.19M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --9.21M | ---- | -23.68%13.76M | 367.92%18.03M | -93.56%3.85M | 235.55%59.81M | --17.82M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -129.92%-9.67M | -54.73%-4.2M |
-Disposal profit | ---322K | --0 | 86.00%-70K | 42.99%-500K | ---877K | --0 | -292.73%-648K | -100.17%-165K | 157.82%97.13M | ---167.99M |
-Net exchange gains and losses | 61.10%-1.42M | -223.98%-3.65M | -511.96%-1.13M | 75.24%-184K | -23.83%-743K | -125.28%-600K | 149.11%2.37M | 78.94%-4.83M | 45.47%-22.94M | -23,146.96%-42.08M |
-Other non-cash items | 277.94%42.28M | -354.36%-23.76M | -23.38%9.34M | -44.86%12.19M | -4.76%22.11M | 218.33%23.22M | -91.81%7.29M | 2,447.38%89.08M | -84.55%3.5M | -60.12%22.63M |
Changes in working capital | -27.63%18.24M | 219.92%25.2M | -128.59%-21.01M | -74.84%73.5M | -53.46%292.14M | 85.93%627.78M | 40.60%337.65M | 146.35%240.14M | 23.75%-518.11M | -84.58%-679.45M |
-Change in receivables | -368.38%-87.68M | -384.74%-18.72M | 234.11%6.57M | -113.74%-4.9M | 12,575.52%35.68M | -101.81%-286K | -82.59%15.8M | -42.61%90.77M | 427.02%158.17M | 122.06%30.01M |
-Change in inventory | 30.41%-39.65M | -513.32%-56.98M | -109.74%-9.29M | -58.89%95.43M | -65.99%232.13M | 66.12%682.57M | 35.65%410.89M | 142.47%302.91M | -4.47%-713.21M | -63.39%-682.71M |
-Change in payables | 44.27%145.56M | 651.48%100.89M | -7.43%-18.3M | -170.00%-17.03M | 144.63%24.33M | 38.78%-54.51M | 40.66%-89.05M | -506.29%-150.06M | 238.03%36.93M | -114.40%-26.76M |
-Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---3.48M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -1.14M | 0 | 46.58%-12.53M | 2.53%-23.46M | 1.93%-24.06M | -2.79%-24.54M | -56.91%-23.87M | -91.55%-15.21M | -103.59%-7.94M | |
Interest received (cash flow from operating activities) | -42.86%4K | 16.67%7K | 20.00%6K | -68.75%5K | -33.33%16K | -31.43%24K | -77.12%35K | 11.68%153K | 29.25%137K | 120.83%106K |
Tax refund paid | 22.32%-950K | 95.52%-1.22M | -27.32M | 0 | -219.59%-2.77M | 63.80%-868K | -103.80%-2.4M | 140.19%63.03M | -22.80%-156.83M | -18,876.97%-127.72M |
Other operating cash inflow (outflow) | -1K | 0 | 200.00%1K | -1K | 0 | -1K | 0 | 0 | 1K | 0 |
Operating cash flow | 19.94%-248.81M | 13.91%-310.78M | -77.02%-360.97M | -33.80%-203.92M | 0.21%-152.41M | 37.90%-152.73M | -9.36%-245.95M | 81.18%-224.9M | -86.88%-1.19B | -757.82%-639.39M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---- | ---- | 101.34%70K | -694.64%-5.22M | 107.79%877K | 36.52%-11.26M | -1,631.93%-17.74M | 57.23%-1.02M | 84.24%-2.39M | 66.25%-15.19M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | -5.47%-2.68M | ---2.54M | ---- | -91.24%-1.42M | 63.89%-742K |
Net investment product transactions | 4,892.88%35.66M | 0.00%-744K | 0.00%-744K | 0.00%-744K | 0.00%-744K | 0.00%-744K | 85.54%-744K | ---5.15M | ---- | ---- |
Net changes in other investments | ---- | ---- | ---- | 70.99%-5.91M | -1,904.82%-20.37M | -164.06%-1.02M | -75.04%1.59M | 3,591.76%6.36M | 92.39%-182K | 1.69%-2.39M |
Investing cash flow | 4,892.88%35.66M | -10.39%-744K | 94.32%-674K | 41.35%-11.87M | -28.90%-20.24M | 19.22%-15.7M | -10,605.41%-19.44M | 104.63%185K | 78.19%-4M | 62.98%-18.32M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --200M | --0 | -119.33%-562.11M | -20.34%-256.28M | -133.97%-212.97M | -222.90%-91.03M | -61.01%74.06M | -80.15%189.96M | 240.35%956.88M | 14.94%281.15M |
Net common stock issuance | --154.77M | --0 | -27.21%771.63M | 236.12%1.06B | 2,370.53%315.39M | -95.45%12.77M | 93.21%280.84M | 58,043.60%145.36M | -99.94%250K | 77.41%387.9M |
Increase or decrease of lease financing | ---- | ---- | ---- | -1.20%-6.16M | 17.60%-6.09M | -13.97%-7.39M | -1.19%-6.49M | -2,336.88%-6.41M | ---263K | ---- |
Issuance fees | -7,585.00%-18.44M | 94.67%-240K | 73.01%-4.51M | -57.74%-16.69M | ---10.58M | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | --3.12M | ---- | -100.01%-1K | 302.63%7.19M | --1.79M | ---- | 4.42%850K | 81,500.00%814K | ---1K | ---- |
Financing cash flow | 141,536.25%339.45M | -100.12%-240K | -73.99%205.01M | 800.40%788.14M | 202.20%87.53M | -124.52%-85.65M | 5.93%349.27M | -65.54%329.73M | 43.02%956.87M | 44.53%669.04M |
Net cash flow | ||||||||||
Beginning cash position | -55.21%250.01M | -21.79%558.12M | 405.80%713.63M | -37.42%141.09M | -52.92%225.46M | 20.51%478.93M | 38.20%397.42M | -43.24%287.58M | 11.78%506.64M | 297.04%453.23M |
Current changes in cash | 140.51%126.3M | -99.03%-311.76M | -127.37%-156.64M | 772.47%572.35M | 66.50%-85.11M | -402.87%-254.07M | -20.11%83.89M | 143.39%105.01M | -2,235.43%-242.01M | -96.66%11.33M |
Effect of exchange rate changes | -61.10%1.42M | 223.98%3.65M | 511.96%1.13M | -75.24%184K | 23.83%743K | 125.28%600K | -149.11%-2.37M | -78.94%4.83M | -45.47%22.94M | 23,146.96%42.08M |
Cash adjustments other than cash changes | --2K | ---- | ---- | --1K | ---- | ---1K | ---- | --1K | ---- | 0.00%-1K |
End cash Position | 51.09%377.72M | -55.21%250.01M | -21.79%558.12M | 405.80%713.63M | -37.42%141.09M | -52.92%225.46M | 20.51%478.93M | 38.20%397.42M | -43.24%287.58M | 11.78%506.64M |
Free cash flow | 19.94%-248.81M | 13.91%-310.78M | -72.19%-360.97M | -37.55%-209.64M | 8.55%-152.41M | 37.55%-166.66M | -18.12%-266.87M | 81.15%-225.94M | -82.94%-1.2B | -435.58%-655.32M |
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 |