Allied Telesis Holdings KK
6835
Bleach
9162
Suncall
5985
Nakayo
6715
Rise
8836
(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 | 335.75%929.35M | -240.80%-394.21M | -113.52%-115.67M | -28.07%855.72M | 53.91%1.19B | -32.52%772.95M | -37.86%1.15B | 71.98%1.84B | 13.60%1.07B | 0.09%943.64M |
Net profit before non-cash adjustment | 509.79%2.83B | 38.12%-691.49M | -118.32%-1.12B | -1,713.43%-511.84M | -93.00%31.72M | -6.48%453.28M | -34.07%484.67M | -5.68%735.17M | 16.01%779.44M | -39.25%671.87M |
Total adjustment of non-cash items | -509.61%-1.91B | -58.12%465.1M | 130.76%1.11B | -41.20%481.29M | 30.51%818.53M | 5.61%627.16M | -27.57%593.84M | 28.99%819.89M | 4.89%635.62M | 1,635.40%606M |
-Depreciation and amortization | 2.03%587.25M | 4.62%575.55M | -19.57%550.12M | -3.64%683.98M | -7.15%709.84M | -15.28%764.54M | -15.00%902.48M | 14.39%1.06B | 5.26%928.26M | 11.13%881.89M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | 52.38%142.77M | 285.30%93.69M | --24.32M | ---- | -95.01%10.39M | --208.17M | ---- | ---- |
-Assets reserve and write-off | --0 | -98.12%10.36M | --550.37M | --0 | ---- | ---- | ---- | ---- | -353.27%-1.94M | -122.14%-428K |
-Disposal profit | -3,317.09%-2.22B | 183.74%68.95M | -55.89%-82.34M | -117.99%-52.82M | 1,785.89%293.63M | 92.62%-17.42M | 41.34%-236.03M | -9,935.35%-402.36M | 104.12%4.09M | 83.69%-99.36M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 330.45%45.24M | ---19.63M |
-Other non-cash items | -44.47%-274.14M | -277.15%-189.76M | 79.34%-50.31M | -16.39%-243.56M | -74.43%-209.26M | -44.54%-119.97M | -73.96%-83M | 85.97%-47.71M | -117.32%-340.03M | -3.52%-156.47M |
Changes in working capital | 100.44%737K | -54.21%-167.82M | -112.28%-108.82M | 161.15%886.28M | 210.37%339.38M | -559.03%-307.5M | -76.77%66.99M | 184.06%288.42M | -2.66%-343.13M | -68.78%-334.24M |
-Change in receivables | 95.04%-22.86M | -134.39%-460.64M | -123.67%-196.52M | 224.03%830.39M | 219.67%256.27M | -297.04%-214.15M | -15.91%108.68M | 236.98%129.25M | 69.98%-94.36M | -58.02%-314.31M |
-Change in inventory | 11.91%-171.25M | -18.52%-194.41M | -147.20%-164.03M | 197.72%347.49M | 172.75%116.72M | -453.50%-160.44M | -129.39%-28.99M | 126.90%98.62M | -232.53%-366.65M | -76.92%-110.26M |
-Change in payables | 85.50%143.74M | -64.34%77.49M | 189.10%217.31M | -530.58%-243.9M | -249.53%-38.68M | 206.20%25.87M | -562.51%-24.36M | -96.04%5.27M | 1,036.83%132.98M | -73.40%11.7M |
-Change in accrued expense | 36.07%35.34M | 28.62%25.97M | 124.80%20.2M | -145.55%-81.44M | -702.60%-33.17M | 131.97%5.5M | -183.36%-17.22M | 59.75%-6.08M | -119.19%-15.09M | 309.01%78.64M |
-Provision for loans, leases and other losses | -95.89%15.76M | 2,597.43%383.76M | -57.83%14.23M | -11.79%33.73M | 7.08%38.24M | 23.73%35.72M | 960.47%28.87M | --2.72M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --58.64M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -35.51%-2.8M | -36.15%-2.06M | -80.91%-1.52M | -180.27%-838K | -1.70%-299K | -71.93%-294K | 71.69%-171K | 33.11%-604K | -8.40%-903K | 13.77%-833K |
Interest received (cash flow from operating activities) | -3.52%114.82M | -5.64%119.01M | -6.81%126.12M | 0.74%135.34M | 7.26%134.35M | 9.79%125.26M | -0.51%114.09M | -1.27%114.67M | 18.77%116.15M | -25.44%97.79M |
Tax refund paid | -38.69%-38.12M | -93.44%-27.48M | -148.63%-14.21M | 112.19%29.22M | -25.96%-239.75M | -730.73%-190.33M | 93.95%-22.91M | -1,182.45%-378.61M | 89.32%-29.52M | -9,251.66%-276.44M |
Other operating cash inflow (outflow) | 10.37%-438.27M | -643.23%-488.96M | -6,578,900.00%-65.79M | 200.00%1K | -1K | 0 | 0.00%-1K | 0.00%-1K | -1K | 0 |
Operating cash flow | 171.18%564.99M | -1,016.97%-793.7M | -106.97%-71.06M | -5.95%1.02B | 53.19%1.08B | -42.78%707.58M | -21.69%1.24B | 36.39%1.58B | 51.49%1.16B | -28.58%764.16M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 257.48%1.69B | -708.99%-1.07B | 87.91%-132.84M | -90.97%-1.1B | -20.22%-575.46M | -5.06%-478.69M | 52.94%-455.62M | 26.41%-968.13M | 27.88%-1.32B | -234.07%-1.82B |
Net investment product transactions | -69.54%224.15M | 85.44%735.96M | -40.19%396.87M | 842.89%663.58M | 116.68%70.38M | -99.04%-421.91M | 84.51%-211.97M | -282.41%-1.37B | 214.99%750.36M | -128.61%-652.55M |
Dividends received (cash flow from investment activities) | --0 | 0.89%4.65M | -37.54%4.61M | -52.67%7.37M | 247.67%15.58M | -98.49%4.48M | 128.15%296.6M | --130M | ---- | ---- |
Net changes in other investments | -220.65%-12.47M | 110.92%10.33M | -760.32%-94.6M | 131.60%14.33M | 13.25%-45.33M | -1,069.32%-52.26M | -103.93%-4.47M | -21.04%113.84M | 132.72%144.18M | -3,845.21%-440.59M |
Investing cash flow | 688.19%1.9B | -286.00%-323.71M | 142.07%174.04M | 22.66%-413.64M | 43.61%-534.83M | -152.59%-948.37M | 82.06%-375.47M | -397.21%-2.09B | 85.57%-420.95M | -267.06%-2.92B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,069.26%350.78M | 366.67%30M | -108.86%-11.25M | 4,333.33%127M | 40.00%-3M | 24.18%-5M | 11.07%-6.6M | ---7.42M | ---- | ---- |
Net common stock issuance | --0 | -126.87%-152K | 35.58%-67K | -700.00%-104K | -116.67%-13K | 94.87%-6K | -800.00%-117K | 82.67%-13K | 19.35%-75K | 64.50%-93K |
Cash dividends paid | 4.45%-280.36M | 8.10%-293.42M | 10.54%-319.28M | 29.91%-356.91M | 0.05%-509.22M | 0.07%-509.49M | -0.13%-509.83M | 0.07%-509.18M | -0.19%-509.52M | 0.03%-508.53M |
Net other fund-raising expenses | 33.33%-5.5M | -0.01%-8.25M | 0.01%-8.25M | -2.64%-8.25M | 4.75%-8.04M | 17.37%-8.44M | 74.73%-10.22M | -1,108.82%-40.44M | -318.65%-3.35M | 0.00%-799K |
Financing cash flow | 123.88%64.91M | 19.78%-271.83M | -42.22%-338.85M | 54.20%-238.26M | 0.51%-520.27M | 0.72%-522.94M | 5.44%-526.76M | -8.60%-557.05M | -0.69%-512.94M | -3.49%-509.43M |
Net cash flow | ||||||||||
Beginning cash position | -59.48%946.34M | -9.17%2.34B | 16.68%2.57B | 1.33%2.2B | -25.99%2.18B | 12.83%2.94B | -29.12%2.6B | 6.48%3.67B | -43.55%3.45B | 61.34%6.11B |
Current changes in cash | 282.40%2.53B | -488.99%-1.39B | -164.17%-235.87M | 1,174.55%367.54M | 103.78%28.84M | -328.47%-763.73M | 131.21%334.28M | -578.68%-1.07B | 108.40%223.77M | -214.56%-2.66B |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --420K |
Cash adjustments other than cash changes | ---- | 0.00%-1K | ---1K | ---- | ---1K | ---- | -100.08%-1K | --1.19M | ---- | ---- |
End cash Position | 267.76%3.48B | -59.48%946.34M | -9.17%2.34B | 16.68%2.57B | 1.33%2.2B | -25.99%2.18B | 12.83%2.94B | -29.12%2.6B | 6.48%3.67B | -43.55%3.45B |
Free cash flow | 92.73%-156.48M | -741.42%-2.15B | -210.77%-255.72M | -116.34%-82.29M | 120.30%503.59M | -70.68%228.6M | 85.41%779.78M | 359.51%420.57M | 84.85%-162.06M | -304.89%-1.07B |
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 |