Ondeck
7360
Fujita
3370
Business Coach
9562
Beenos
3328
Livero
9245
(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 | 34.62%1.81B | 106.76%1.35B | 111.48%651.07M | -12.93%307.87M | -43.96%353.58M | 29.17%630.93M | 63.81%488.45M | -28.00%298.18M | 74.81%414.14M | -47.02%236.91M |
Net profit before non-cash adjustment | 50.69%1.53B | 105.52%1.02B | 369.75%495.06M | 11.98%-183.52M | -205.44%-208.51M | 546.81%197.75M | -41.30%30.57M | -64.11%52.08M | -53.49%145.11M | 54.49%312.01M |
Total adjustment of non-cash items | 16.42%560.35M | -7.69%481.3M | 14.36%521.4M | -50.76%455.91M | 94.12%925.82M | 5.08%476.94M | -4.93%453.88M | 26.09%477.43M | 449.39%378.63M | -73.93%68.92M |
-Depreciation and amortization | -1.34%452.19M | -4.70%458.33M | -2.58%480.96M | 6.83%493.69M | 8.04%462.11M | 1.40%427.7M | -0.14%421.81M | 52.12%422.4M | 13.06%277.67M | -0.56%245.6M |
-Reversal of impairment losses recognized in profit and loss | ---- | --7.46M | --0 | -99.99%41K | 6,554.51%451.11M | --6.78M | ---- | --2.7M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 322.48%49.35M | -63.86%11.68M |
-Disposal profit | -266.89%-65.2M | 251.85%39.07M | -542.69%-25.73M | 107.05%5.81M | -81.24%2.81M | 222.94%14.97M | -38.45%4.63M | 51.37%7.53M | 20,825.00%4.97M | 99.90%-24K |
-Net exchange gains and losses | 269.53%54.75M | -27,702.56%-32.3M | -35.36%117K | -93.46%181K | --2.77M | ---- | 33.54%3.65M | 180.70%2.73M | 98.07%-3.38M | -170.85%-175.64M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --10.81M | ---- |
-Other non-cash items | 1,256.95%118.61M | -86.77%8.74M | 250.76%66.05M | -723.67%-43.81M | -74.45%7.03M | 15.58%27.5M | -43.45%23.79M | 7.30%42.07M | 408.81%39.21M | -117.15%-12.7M |
Changes in working capital | -84.39%-281.33M | 58.24%-152.57M | -1,129.94%-365.39M | 109.75%35.48M | -731.07%-363.73M | -1,194.70%-43.77M | 101.73%4M | -111.08%-231.33M | 23.90%-109.6M | -653.88%-144.01M |
-Change in receivables | -151.37%-320.5M | -10.45%-127.51M | -195.47%-115.45M | -218.00%-39.07M | 127.26%33.11M | 4.21%-121.45M | 27.89%-126.78M | 7.14%-175.81M | -5.28%-189.33M | -296.36%-179.83M |
-Change in inventory | 90.10%-29.93M | 19.44%-302.26M | -293.13%-375.19M | 263.93%194.27M | 35.74%-118.51M | -35.82%-184.42M | -61.81%-135.79M | 7.74%-83.92M | -33.31%-90.96M | -135.07%-68.23M |
-Change in prepaid assets | -85.95%-21.84M | -4.09%-11.75M | 11.90%-11.29M | -24.78%-12.81M | -378.18%-10.27M | 582.07%3.69M | 221.57%541K | -58.36%-445K | -149.38%-281K | 936.76%569K |
-Change in payables | -72.93%43.7M | 125.07%161.44M | 415.51%71.73M | 92.52%-22.73M | -222.44%-304.01M | -0.82%248.29M | 486.71%250.34M | -79.62%42.67M | 178.19%209.38M | 150.22%75.27M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -236.16%-38.42M | -58.68%28.21M |
-Provision for loans, leases and other losses | -37.68%75.55M | 94.94%121.23M | 198.14%62.19M | -344.41%-63.37M | 524.49%25.93M | -79.74%4.15M | 316.49%20.49M | ---9.47M | ---- | ---- |
-Changes in other current assets | -551.79%-28.31M | 139.71%6.27M | 112.56%2.61M | -307.75%-20.81M | 67.80%10.02M | 224.04%5.97M | -10.11%-4.81M | ---4.37M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -8.95%-10.41M | 15.70%-9.55M | -7.78%-11.33M | -82.02%-10.51M | -48.17%-5.77M | -24.78%-3.9M | 14.72%-3.12M | 25.14%-3.66M | -10.75%-4.89M | 2.49%-4.42M |
Interest received (cash flow from operating activities) | 110.63%18.87M | 268.79%8.96M | 1.76%2.43M | -3.09%2.39M | 12.26%2.46M | 12.23%2.19M | 12.68%1.96M | 5.34%1.74M | -1.73%1.65M | -7.86%1.68M |
Tax refund paid | -615.46%-234.36M | 9.35%-32.76M | -50.81%-36.14M | 76.08%-23.96M | -68.18%-100.15M | 52.12%-59.55M | -17.40%-124.36M | 55.36%-105.93M | -125.52%-237.27M | -20.50%-105.21M |
Other operating cash inflow (outflow) | -79.31%7.67M | 206.23%37.09M | -181.41%-34.92M | 42.89M | 0 | 0 | -100.00%-2K | -1K | 0 | -100.00%-2K |
Operating cash flow | 18.08%1.59B | 136.36%1.35B | 79.22%571.12M | 27.41%318.67M | -56.09%250.12M | 56.97%569.68M | 90.68%362.93M | 9.62%190.33M | 34.63%173.62M | -63.89%128.96M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -138.95%-532.51M | 1.35%-222.86M | 43.51%-225.92M | 61.64%-399.92M | -144.16%-1.04B | -31.78%-427.01M | -52.43%-324.03M | 40.76%-212.58M | 38.40%-358.87M | -31.23%-582.59M |
Net intangibles purchase and sale | -72.59%-24.11M | -66.86%-13.97M | 84.34%-8.37M | -28.62%-53.45M | 71.35%-41.56M | -99.09%-145.06M | -331.77%-72.86M | -3,966.27%-16.88M | -113.92%-415K | 97.41%-194K |
Net investment product transactions | -0.85%-7.74M | -254.45%-7.68M | -75.16%4.97M | 279.40%20.01M | -182.69%-11.15M | 149.28%13.49M | 23.56%-27.37M | -87.40%-35.81M | -22.19%-19.11M | -127.04%-15.64M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | --170K | ---- | ---- | -10.74%108K | -74.03%121K |
Net changes in other investments | -100.00%-2K | ---1K | ---- | ---- | -200.00%-1K | 150.00%1K | ---2K | ---- | 0.00%-1K | 99.97%-1K |
Investing cash flow | -130.82%-564.36M | -6.62%-244.5M | 47.08%-229.32M | 60.43%-433.36M | -96.14%-1.1B | -31.62%-558.41M | -59.94%-424.27M | 29.88%-265.26M | 36.77%-378.29M | -50.78%-598.31M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 119.25%104.1M | -707.38%-540.9M | -338.45%-66.99M | -97.13%28.1M | 496.56%977.9M | -51.28%163.92M | -9.06%336.47M | 2,014.31%370.01M | -96.29%17.5M | 571.88%471.88M |
Net common stock issuance | ---608K | ---- | ---- | ---- | ---138K | ---- | 71.31%-70K | -171.11%-244K | ---90K | ---- |
Increase or decrease of lease financing | -10.22%-92.49M | 14.26%-83.92M | 12.01%-97.87M | -7.70%-111.23M | 4.88%-103.28M | -11.71%-108.58M | -15.90%-97.19M | -34.89%-83.86M | -4.27%-62.17M | -0.82%-59.63M |
Cash dividends paid | -30.73%-53.8M | -67.56%-41.15M | 40.00%-24.56M | 0.00%-40.93M | 0.00%-40.93M | 0.00%-40.93M | 0.01%-40.94M | 0.00%-40.94M | 0.00%-40.94M | 0.00%-40.94M |
Net other fund-raising expenses | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | 0.00%-2K | 0.00%-2K | -100.00%-2K | 50.00%-1K | -100.00%-2K |
Financing cash flow | 93.57%-42.79M | -251.57%-665.97M | -52.68%-189.43M | -114.88%-124.06M | 5,684.91%833.55M | -92.73%14.41M | -19.06%198.27M | 385.82%244.96M | -123.08%-85.7M | 285.52%371.31M |
Net cash flow | ||||||||||
Beginning cash position | 40.83%1.78B | 20.39%1.27B | -17.87%1.05B | -1.76%1.28B | 3.05%1.3B | 10.21%1.26B | 16.37%1.15B | -27.41%985.68M | 3.30%1.36B | -12.61%1.31B |
Current changes in cash | 124.56%986.79M | 188.38%439.43M | 163.82%152.38M | -1,953.59%-238.75M | -145.28%-11.63M | -81.25%25.67M | -19.46%136.93M | 158.55%170.02M | -196.18%-290.37M | 59.12%-98.04M |
Effect of exchange rate changes | 132.80%179.73M | 24.66%77.2M | 515.00%61.93M | 188.68%10.07M | -188.08%-11.36M | 164.91%12.89M | -129.41%-19.86M | 89.42%-8.66M | -157.84%-81.82M | 181.90%141.46M |
Cash adjustments other than cash changes | ---1K | ---- | ---- | ---- | -200.00%-1K | --1K | ---- | ---- | -150.00%-1K | --2K |
End cash Position | 65.46%2.95B | 40.83%1.78B | 20.39%1.27B | -17.87%1.05B | -1.76%1.28B | 3.05%1.3B | 10.21%1.26B | 16.37%1.15B | -27.41%985.68M | 3.30%1.36B |
Free cash flow | -4.84%1.04B | 306.37%1.09B | 299.15%268.25M | 83.95%-134.69M | -34,950.13%-839.1M | 93.02%-2.39M | 14.03%-34.29M | 78.51%-39.89M | 59.09%-185.66M | -380.59%-453.83M |
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 |