(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 | 312.64%135.88M | 282.00%84.24M | -278.01%-41.12M | 170.11%43.12M | 138.87%49.64M | -145.47%-63.9M | -137.32%-46.29M | -44.67%23.1M | 15.84%-61.49M | -56.54%20.78M |
Net profit before non-cash adjustment | -176.32%-354.68M | 13.35%-96.46M | -80.71%7.19M | -428.75%-182.43M | -318.63%-82.98M | -154.67%-128.36M | -126.03%-111.33M | -64.29%37.29M | 51.80%-34.5M | 41.72%-19.82M |
Total adjustment of non-cash items | 41.38%274.04M | 1.11%67.91M | -29.53%45.7M | 1,524.45%81.62M | 16.67%78.81M | 212.72%193.84M | 144.93%67.17M | 30.63%64.85M | 86.95%-5.73M | 134.22%67.55M |
-Depreciation and amortization | -12.41%120.11M | -24.04%28.16M | -24.07%30.63M | -13.34%30.7M | 26.04%30.63M | 62.46%137.13M | 62.58%37.08M | 81.82%40.33M | 58.64%35.42M | 42.14%24.3M |
-Reversal of impairment losses recognized in profit and loss | -50.87%39.79M | -55.77%32.5M | 0.00%2.43M | 0.00%2.43M | -8.27%2.43M | 820.04%81M | 1,209.53%73.49M | -9.43%2.43M | 710.00%2.43M | 1,167.46%2.65M |
-Other non-cash items | 569.74%114.13M | 116.70%7.25M | -42.76%12.64M | 211.28%48.5M | 12.68%45.75M | 22.20%-24.3M | -4,270.39%-43.4M | -10.87%22.08M | 34.51%-43.58M | 251.94%40.6M |
Changes in working capital | 267.35%216.51M | 5,390.29%112.79M | -18.94%-94.01M | 777.02%143.93M | 299.67%53.81M | -200.33%-129.38M | -101.46%-2.13M | 29.64%-79.04M | -150.10%-21.26M | -150.85%-26.95M |
-Change in receivables | -9.99%-29.39M | -468.94%-80.38M | -170.55%-53.46M | 153.55%57.9M | 135.64%46.56M | -146.96%-26.72M | -185.64%-14.13M | 297.78%75.77M | -852.46%-108.11M | -69.29%19.76M |
-Change in inventory | 261.84%272.54M | 476.47%133.39M | 217.55%71.24M | 141.62%33.41M | 145.91%34.49M | -207.64%-168.4M | -135.64%-35.43M | -71.65%22.44M | -287.62%-80.28M | -15.77%-75.13M |
-Change in payables | -122.23%-16.24M | 105.50%62.11M | 38.82%-98.71M | -66.54%61.89M | -316.63%-41.53M | 319.39%73.03M | 62.98%30.23M | -19.11%-161.34M | 478.27%184.97M | -62.87%19.17M |
-Provision for loans, leases and other losses | -42.68%-10.41M | -113.58%-2.34M | 17.74%-13.09M | 48.05%-9.27M | 54.40%14.29M | 85.73%-7.29M | 50.61%17.2M | 10.24%-15.91M | 61.81%-17.84M | 383.13%9.25M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -42.92%-53.15M | 30.83%-12.31M | -80.70%-11.12M | -499.89%-22.84M | 26.99%-6.89M | 12.19%-37.19M | -48.44%-17.79M | 31.03%-6.15M | 68.83%-3.81M | -2.23%-9.44M |
Interest received (cash flow from operating activities) | -99.26%47K | -435.32%-2.02M | -87.61%712K | 6,290.91%703K | 32,600.00%654K | 10,681.36%6.36M | 6,600.00%603K | 5.75M | -62.07%11K | -90.48%2K |
Tax refund paid | -113.87%-2.24M | 76.48%-1.13M | -127.99%-330K | -95.32%768K | -145.96%-1.55M | 637.92%16.17M | -78.30%-4.79M | 5.36%1.18M | 1,846.86%16.4M | 777.15%3.38M |
Other operating cash inflow (outflow) | -2K | -1K | -200.00%-2K | 140.00%2K | -133.33%-1K | 0 | 0 | 300.00%2K | -150.00%-5K | 50.00%3K |
Operating cash flow | 202.51%80.53M | 200.76%68.79M | -317.19%-51.86M | 144.49%21.75M | 184.16%41.85M | -182.49%-78.56M | -162.42%-68.27M | -29.67%23.88M | 43.28%-48.89M | -61.36%14.73M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 183.36%11.18M | 230.49%11.65M | --0 | --0 | ---467K | 77.30%-13.41M | 18.25%-8.92M | --0 | 78.04%-4.49M | --0 |
Net intangibles purchase and sale | 58.58%-4.76M | 79.34%-500K | 57.06%-1.46M | ---1.8M | 82.37%-1M | 37.44%-11.49M | 28.40%-2.42M | 48.08%-3.4M | --0 | -63.46%-5.67M |
Net investment product transactions | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --6.6M |
Advance cash and loans provided to other parties | ---250M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net changes in other investments | -95.89%676K | -93.67%767K | -123.54%-408K | -92.95%184K | 13,400.00%133K | -56.35%16.46M | 52.18%12.12M | 302.22%1.73M | --2.61M | ---1K |
Investing cash flow | -2,778.03%-242.91M | -30,781.44%-238.09M | -12.06%-1.87M | 80.93%-1.62M | -243.91%-1.33M | 88.34%-8.44M | 105.92%776K | 95.23%-1.67M | -262.53%-8.48M | 103.13%927K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -67.66%-306.17M | -309.99%-248.48M | -146.17%-13.1M | 54.74%-19.17M | 91.14%-25.42M | 15.66%-182.62M | -50.16%118.33M | 121.47%28.37M | 61.47%-42.36M | -35.45%-286.95M |
Net common stock issuance | 176.44%318.76M | 895.73%280M | --0 | --0 | 588.70%38.76M | 17.95%115.31M | --28.12M | 158.50%38.21M | -3.12%43.35M | -85.28%5.63M |
Increase or decrease of lease financing | 11.86%-134.57M | 11.49%-30.66M | 10.01%-34.64M | 14.08%-34.62M | 11.73%-34.66M | 4.54%-152.68M | -5.81%-34.64M | -10.08%-38.49M | -8.59%-40.29M | 28.79%-39.26M |
Issuance fees | 56.04%-433K | --0 | 74.74%-73K | 86.23%-53K | ---307K | 26.44%-985K | -576.09%-311K | -36.32%-289K | 46.82%-385K | --0 |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---1K | --2M | ---2M | --0 | 0.00%-1K |
Financing cash flow | 44.60%-122.41M | -99.24%863K | -285.29%-47.81M | -35.68%-53.84M | 93.25%-21.63M | 21.09%-220.98M | -44.54%113.5M | 116.92%25.8M | 61.49%-39.68M | -39.92%-320.59M |
Net cash flow | ||||||||||
Beginning cash position | -27.66%790.34M | -8.14%677.51M | 13.15%782.36M | 4.76%813.64M | -27.66%790.34M | -19.50%1.09B | -7.08%737.53M | -27.26%691.41M | -31.61%776.7M | -19.50%1.09B |
Current changes in cash | 7.53%-284.79M | -466.14%-168.44M | -311.48%-101.53M | 65.27%-33.71M | 106.19%18.89M | -19.75%-307.97M | -84.71%46M | 131.28%48.01M | 47.26%-97.05M | -38.24%-304.94M |
Effect of exchange rate changes | 47.41%8.46M | -27.48%4.94M | -75.72%-3.31M | -79.37%2.43M | 140.40%4.42M | 177.15%5.74M | 432.60%6.81M | 43.33%-1.89M | 1,157.97%11.75M | -1,043.51%-10.93M |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | -100.00%-2K | 0.00%1K | ---2K | ---- | ---- |
End cash Position | -34.96%514.01M | -34.96%514.01M | -8.14%677.51M | 13.15%782.36M | 4.76%813.64M | -27.66%790.34M | -27.66%790.34M | -7.08%737.53M | -27.26%691.41M | -31.61%776.7M |
Free cash flow | 169.98%72.4M | 182.13%65.39M | -360.39%-53.32M | 137.38%19.95M | 345.98%40.38M | -681.60%-103.46M | -183.73%-79.61M | -20.51%20.48M | 52.17%-53.38M | 6.07%9.05M |
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 |
No Data