Flight Solutions
3753
Welby
4438
The Why How Do
3823
Sekido
9878
Metaplanet
3350
(Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 0.90%4.92B | 42.83%6.9B | -5.89%4.89B | 12.12%19.17B | 11.41%4.28B | -2.64%4.87B | 5.03%4.83B | 41.94%5.2B | 38.60%17.1B | 3.56%3.84B |
Net profit before non-cash adjustment | -11.33%2.73B | 26.43%2.61B | 104.97%2.43B | 25.12%8.03B | 67.72%1.7B | 49.42%3.08B | 15.58%2.06B | -23.83%1.19B | 17.40%6.42B | -4.16%1.01B |
Total adjustment of non-cash items | 82.16%3.88B | 2.64%3.78B | 47.98%2.74B | -1.62%10.51B | 14.65%2.85B | -19.92%2.13B | 9.43%3.68B | -14.88%1.85B | 28.52%10.69B | 13.73%2.49B |
-Depreciation and amortization | 18.53%3.2B | 14.68%3.02B | 14.47%2.94B | 12.52%10.79B | 15.11%2.9B | 11.07%2.7B | 11.39%2.63B | 12.37%2.57B | 14.37%9.59B | 12.63%2.52B |
-Share of associates | 70.13%131M | 153.06%248M | 333.33%312M | 1,575.00%536M | 1,706.25%289M | 3,950.00%77M | 3,166.67%98M | 380.00%72M | 176.19%32M | 157.14%16M |
-Disposal profit | --0 | --0 | --0 | ---794M | --3M | ---797M | --0 | --0 | --0 | --0 |
-Other non-cash items | ---- | ---- | 35.06%-513M | -102.26%-24M | -634.78%-338M | -34.76%152M | -4.70%952M | -526.98%-790M | 3,412.50%1.06B | -130.00%-46M |
Changes in working capital | -397.36%-1.7B | 155.92%510M | -113.13%-283M | 15,875.00%631M | -179.24%-271M | -222.66%-341M | -65.52%-912M | 3,052.05%2.16B | 99.72%-4M | -26.13%342M |
-Change in receivables | 141.44%150M | 66.93%-544M | 61.36%-444M | -541.46%-3.34B | -369.57%-186M | 26.87%-362M | -222.55%-1.65B | -376.87%-1.15B | 1.88%-521M | 122.40%69M |
-Change in inventory | 124.67%74M | -11.27%362M | -339.80%-482M | 136.36%405M | 108.16%96M | -328.57%-300M | 173.83%408M | 1,356.25%201M | -386.46%-1.11B | -1,207.78%-1.18B |
-Change in payables | -1,462.50%-1.74B | 122.19%1.74B | -56.58%1.31B | 155.31%4.57B | -56.28%641M | -76.12%128M | 790.91%784M | 1,105.67%3.02B | 21.60%1.79B | 15.16%1.47B |
-Changes in other current assets | -191.19%-176M | -128.76%-1.05B | -875.58%-667M | -530.19%-1B | -5,037.50%-822M | -37.13%193M | -65.11%-459M | 150.00%86M | 92.62%-159M | 96.12%-16M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -20.59%-246M | 31.86%-154M | -6.45%-198M | 12.07%-845M | -28.65%-229M | 7.69%-204M | 34.68%-226M | 13.89%-186M | -56.51%-961M | 10.55%-178M |
Interest received (cash flow from operating activities) | 62.50%26M | 500.00%6M | 127.78%41M | 1,233.33%40M | 400.00%5M | 1,500.00%16M | 0.00%1M | 18M | 0.00%3M | 0.00%1M |
Tax refund paid | -125.07%-817M | -102.15%-49M | -109.53%-1.17B | 156.06%1.3B | -452.94%-60M | 70.77%-363M | 417.69%2.28B | 63.94%-556M | 37.69%-2.33B | -15.00%17M |
Other operating cash inflow (outflow) | -50.00%1M | -1M | 0 | 0 | -2M | 100.00%2M | 0 | 0 | 0 | 0 |
Operating cash flow | -10.25%3.88B | -2.73%6.7B | -20.22%3.57B | 42.38%19.67B | 8.48%3.99B | 22.02%4.32B | 46.73%6.89B | 135.19%4.47B | 72.87%13.81B | 4.25%3.68B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 46.73%-1.37B | -54.86%-1.29B | -293.62%-2.28B | -13.97%-4.4B | -24.77%-413M | -61.66%-2.57B | 22.15%-833M | 33.10%-580M | -20.26%-3.86B | 67.45%-331M |
Net business purchase and sale | --0 | --0 | ---699M | -120.08%-1.58B | 91.27%-46M | -836.84%-1.78B | ---- | ---- | ---717M | ---527M |
Net investment product transactions | 25.21%-1.5B | ---639M | -150.36%-1.67B | 249.15%1.32B | --0 | -1,152.11%-2B | --0 | --3.32B | -88,200.00%-883M | ---883M |
Advance cash and loans provided to other parties | --0 | --0 | -150.00%-15M | -30,200.00%-606M | ---234M | ---366M | --0 | -200.00%-6M | 98.75%-2M | --0 |
Repayment of advance payments to other parties and cash income from loans | 300.00%8M | 433.33%16M | 1,100.00%120M | -26.09%17M | 100.00%2M | 100.00%2M | -40.00%3M | -37.50%10M | -17.86%23M | -83.33%1M |
Net changes in other investments | --0 | 400.00%9M | -103.02%-6M | -78.82%247M | 233.33%50M | -99.80%1M | 94.00%-3M | -71.61%199M | 86.26%1.17B | 1,400.00%15M |
Investing cash flow | 57.45%-2.86B | -225.47%-1.9B | -254.92%-4.55B | -17.06%-5B | 62.84%-641M | -515.96%-6.71B | 55.17%-585M | 2,033.55%2.94B | -57.29%-4.27B | -70.62%-1.73B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 161.78%4.68B | 34.99%-3.59B | 44.19%-1.44B | -43.85%-4.7B | 213.96%1.61B | -20.04%1.79B | -134.61%-5.53B | -48.01%-2.57B | -70.03%-3.27B | -132.50%-1.41B |
Net common stock issuance | -329.79%-108M | 90.02%-286M | -211.36%-49M | ---2.82B | 55.66%-47M | -55.66%47M | -71,575.00%-2.87B | 1,000.00%44M | --0 | 20.90%-106M |
Cash dividends paid | -20.56%-1.24B | 48.50%-103M | 4.92%-1.24B | -139.11%-2.54B | 90.48%-4M | -268.21%-1.03B | -3,233.33%-200M | -77.63%-1.3B | ---1.06B | ---42M |
Net other fund-raising expenses | ---- | --31M | --1M | -10.50%179M | -10.45%180M | 54.55%-45M | ---- | ---- | 16.28%200M | 17.54%201M |
Financing cash flow | 334.70%3.3B | 53.79%-3.95B | 28.94%-2.72B | -139.33%-9.88B | 227.91%1.74B | -61.37%758M | -277.06%-8.55B | -55.27%-3.83B | -125.63%-4.13B | -131.01%-1.36B |
Net cash flow | ||||||||||
Beginning cash position | 2.11%27.67B | -8.41%26.87B | 18.74%30.56B | 26.65%25.74B | 1.20%25.46B | 30.58%27.1B | 49.51%29.34B | 26.65%25.74B | 20.44%20.32B | 87.35%25.15B |
Current changes in cash | 364.20%4.32B | 137.56%844M | -203.52%-3.71B | -11.58%4.79B | 754.79%5.09B | -137.02%-1.63B | -300.45%-2.25B | 599.44%3.58B | 57.13%5.41B | -91.37%595M |
Effect of exchange rate changes | 2,060.00%98M | -600.00%-45M | 0.00%16M | 1,750.00%37M | 254.55%17M | 58.33%-5M | 0.00%9M | 0.00%16M | -60.00%2M | -650.00%-11M |
Cash adjustments other than cash changes | ---- | ---- | -200.00%-1M | --1M | ---- | ---- | --0 | --1M | ---- | ---- |
End cash Position | 26.04%32.09B | 2.11%27.67B | -8.41%26.87B | 18.74%30.56B | 18.74%30.56B | 1.20%25.46B | 30.58%27.1B | 49.51%29.34B | 26.65%25.74B | 26.65%25.74B |
Free cash flow | 43.37%2.51B | -10.66%5.41B | -67.00%1.28B | 53.40%15.27B | 6.87%3.58B | -10.30%1.75B | 67.07%6.05B | 276.31%3.89B | 108.18%9.96B | 33.29%3.35B |
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 |