Hephaist
6433
Okamoto Glass
7746
Beat Holdings
9399
Living Technologies
4445
Btm
5247
(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 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | (Q1)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -44.44%9.01B | -58.02%1.64B | -46.33%2.91B | -38.36%760M | -34.54%3.69B | 469.51%16.21B | 1,065.68%3.91B | 457.29%5.43B | 55.29%1.23B | 280.19%5.64B |
Net profit before non-cash adjustment | 31.69%7.71B | 106.68%2.1B | 24.90%1.61B | -12.24%2.01B | 57.88%1.98B | -9.64%5.85B | -62.71%1.02B | 44.18%1.29B | 67.99%2.29B | -15.65%1.26B |
Total adjustment of non-cash items | -73.27%1.02B | -60.37%260M | -75.20%308M | -87.18%127M | -64.80%321M | 11.01%3.8B | 220.81%656M | -10.45%1.24B | -48.09%991M | 35.92%912M |
-Depreciation and amortization | -16.99%508M | -8.51%129M | -13.70%126M | -24.20%119M | -20.24%134M | -33.26%612M | -30.88%141M | -39.67%146M | -34.03%157M | -27.90%168M |
-Other non-cash items | -84.07%508M | -74.56%131M | -83.39%182M | -99.04%8M | -74.87%187M | 27.20%3.19B | 168.94%515M | -4.28%1.1B | -50.09%834M | 69.86%744M |
Changes in working capital | -95.63%287M | -132.33%-723M | -65.64%995M | 32.76%-1.38B | -59.98%1.39B | 193.00%6.56B | 186.20%2.24B | 321.75%2.9B | 17.47%-2.05B | 613.76%3.47B |
-Change in receivables | -88.96%844M | -128.07%-659M | -63.77%1.07B | 25.73%-1.43B | -56.34%1.86B | 385.19%7.64B | 169.80%2.35B | 1,066.99%2.96B | -269.29%-1.92B | 181.93%4.26B |
-Change in inventory | -785.71%-144M | -335.14%-87M | -391.67%-35M | 94.87%-2M | -281.82%-20M | -79.61%21M | 37.04%37M | -47.83%12M | -160.00%-39M | -83.82%11M |
-Change in payables | 64.64%-302M | 142.62%52M | 67.57%-12M | 970.00%87M | 37.37%-429M | -211.63%-854M | -107.68%-122M | -124.50%-37M | 97.21%-10M | -11.02%-685M |
-Changes in other current assets | 55.60%-111M | -7.41%-29M | 21.05%-30M | 56.94%-31M | 81.42%-21M | 95.23%-250M | 96.81%-27M | 96.76%-38M | 95.45%-72M | 93.10%-113M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 9.68%34M | 0 | 14.29%16M | 0 | 5.88%18M | 10.71%31M | 0 | 40.00%14M | 0 | -5.56%17M |
Interest paid (cash flow from operating activities) | 31.82%-30M | -14.29%-8M | 12.50%-7M | 12.50%-7M | 61.90%-8M | 50.56%-44M | 65.00%-7M | 63.64%-8M | 63.64%-8M | 16.00%-21M |
Interest received (cash flow from operating activities) | -77.27%5M | -66.67%1M | -80.00%1M | -83.33%1M | -75.00%2M | -55.10%22M | -66.67%3M | -54.55%5M | -53.85%6M | -50.00%8M |
Tax refund paid | -135.58%-2.97B | -42.86%8M | -77.18%-1.16B | -82.95%44M | -111.96%-1.86B | -2.94%-1.26B | -12.50%14M | -26.55%-653M | 142.43%258M | -663.48%-878M |
Other operating cash inflow (outflow) | 0 | 1M | 0.00%-1M | 0 | 0 | 0 | 0 | 0.00%-1M | 1M | 0 |
Operating cash flow | -59.56%6.05B | -58.07%1.64B | -63.11%1.77B | -46.44%798M | -61.33%1.84B | 827.71%14.96B | 1,085.18%3.92B | 949.34%4.79B | 741.81%1.49B | 246.01%4.77B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -5.79%-201M | -10.26%-43M | -26.00%-63M | -42.50%-57M | 37.70%-38M | 66.19%-190M | 72.73%-39M | 59.02%-50M | 69.92%-40M | 62.80%-61M |
Net investment product transactions | --483M | --479M | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Advance cash and loans provided to other parties | --0 | --0 | --0 | ---- | ---- | 88.37%-5M | 0.00%-1M | 111.11%1M | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 355.56%205M | 281.25%61M | 1,780.00%94M | 207.69%40M | -9.09%10M | -56.73%45M | 60.00%16M | -77.27%5M | -76.36%13M | -35.29%11M |
Net changes in other investments | -41.09%119M | -56.52%20M | -74.24%17M | 84.38%59M | -60.34%23M | 32.03%202M | 4,700.00%46M | 57.14%66M | -5.88%32M | -25.64%58M |
Investing cash flow | 1,065.38%606M | 2,250.00%517M | 118.18%48M | --46M | -162.50%-5M | -97.59%52M | -99.01%22M | 1,200.00%22M | --0 | 147.06%8M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 56.01%-1.71B | -523.66%-394M | 72.40%-61M | -239.50%-404M | 76.66%-848M | 38.77%-3.88B | 103.83%93M | 83.96%-221M | 92.00%-119M | -248.32%-3.63B |
Net common stock issuance | 16.69%-499M | 28.50%-148M | -32.61%-244M | 27.70%-107M | --0 | ---599M | ---207M | ---184M | ---148M | ---60M |
Cash dividends paid | 1.77%-1.67B | -33.33%-4M | 2.28%-601M | 7.14%-26M | 1.43%-1.04B | 12.88%-1.7B | 57.14%-3M | 28.49%-615M | 34.88%-28M | -1.25%-1.05B |
Net other fund-raising expenses | 0.00%-2M | --0 | --0 | ---- | ---- | ---2M | ---1M | 0.00%1M | 0.00%-1M | 0.00%-1M |
Financing cash flow | 37.27%-3.88B | -362.71%-546M | 11.09%-906M | -82.09%-539M | 60.28%-1.89B | 25.43%-6.18B | 95.15%-118M | 54.45%-1.02B | 80.68%-296M | -127.84%-4.75B |
Net cash flow | ||||||||||
Beginning cash position | 106.35%17.15B | 37.46%18.31B | 82.59%17.41B | 105.06%17.1B | 106.35%17.15B | -34.96%8.31B | 49.25%13.32B | -10.99%9.53B | -30.92%8.34B | -34.96%8.31B |
Current changes in cash | -68.53%2.78B | -57.78%1.62B | -76.06%907M | -74.46%305M | -253.33%-46M | 295.64%8.84B | 719.94%3.83B | 312.45%3.79B | 185.59%1.19B | 104.16%30M |
Cash adjustments other than cash changes | ---1M | ---2M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | 16.21%19.93B | 16.21%19.93B | 37.46%18.31B | 82.59%17.41B | 105.06%17.1B | 106.35%17.15B | 106.35%17.15B | 49.25%13.32B | -10.99%9.53B | -30.92%8.34B |
Free cash flow | -60.41%5.85B | -58.76%1.6B | -63.81%1.71B | -49.24%735M | -61.78%1.8B | 1,314.56%14.77B | 814.55%3.88B | 1,325.60%4.73B | 3,267.44%1.45B | 288.37%4.71B |
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 |