(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 | -65.15%121.05M | 52.32%347.35M | -10.87%228.03M | 278.72%255.85M | -195.50%-143.16M | 59.52%149.9M | 147.08%93.97M | -236.26%-199.57M | -82.34%146.47M | 441.19%829.16M |
Net profit before non-cash adjustment | -48.61%144.08M | -65.41%280.39M | 372.39%810.55M | 326.54%171.58M | -42.93%-75.74M | -114.72%-52.99M | 271.57%359.87M | -245.89%-209.75M | -44.47%143.77M | 54.33%258.9M |
Total adjustment of non-cash items | -187.70%-25.21M | 105.00%28.75M | -1,339.24%-574.55M | 1,171.61%46.36M | -95.08%3.65M | 124.25%74.11M | -379.09%-305.58M | -21.31%109.49M | -54.05%139.13M | 57.10%302.76M |
-Depreciation and amortization | 33.27%6.41M | -18.43%4.81M | -51.32%5.9M | -21.76%12.12M | -40.20%15.49M | -54.73%25.9M | -42.66%57.22M | 7.21%99.79M | -28.03%93.08M | 31.70%129.32M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --73.85M | ---- | ---- | ---- | --187.93M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 218.75%21.36M | -126.32%-17.99M |
-Disposal profit | ---- | ---- | ---605.28M | ---- | ---36K | ---- | -82,338.45%-413.84M | ---502K | ---- | ---- |
-Other non-cash items | -232.12%-31.63M | -3.62%23.94M | -27.47%24.84M | 390.03%34.24M | 53.95%-11.81M | -150.23%-25.64M | 400.33%51.05M | -58.69%10.2M | 605.20%24.7M | -86.63%3.5M |
Changes in working capital | -94.30%2.18M | 579.61%38.2M | -121.01%-7.97M | 153.34%37.9M | -155.18%-71.06M | 224.62%128.78M | 139.94%39.67M | 27.20%-99.32M | -151.00%-136.43M | 229.05%267.5M |
-Change in receivables | -94.28%2.8M | 132.72%48.88M | -376.33%-149.4M | 126.19%54.06M | -179.38%-206.4M | 850.38%260M | 83.88%-34.65M | -238.86%-214.93M | 319.16%154.79M | 47.10%-70.63M |
-Change in inventory | 250.19%12.84M | -371.60%-8.55M | -59.20%3.15M | -69.68%7.72M | -37.49%25.45M | -58.23%40.7M | 376.45%97.44M | 113.53%20.45M | -344.84%-151.15M | 184.96%61.74M |
-Change in payables | -245.44%-10.37M | -94.10%7.13M | 325.36%120.86M | -135.31%-53.63M | 225.60%151.87M | -489.43%-120.92M | 4.66%31.05M | 223.54%29.67M | -120.67%-24.01M | 159.39%116.15M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -190.45%-116.05M | 2,066.52%128.3M |
-Provision for loans, leases and other losses | 66.61%-3.09M | -153.11%-9.26M | -41.43%17.43M | 170.88%29.75M | 17.70%-41.98M | 5.84%-51.01M | -182.71%-54.17M | --65.49M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 181.16%31.94M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -1,047.06%-390K | 93.31%-34K | 62.54%-508K | 34.08%-1.36M | 18.66%-2.06M | 43.70%-2.53M | -6.22%-4.49M | |||
Interest received (cash flow from operating activities) | 10.00%22K | -90.20%20K | -33.11%204K | 13.81%305K | 36.73%268K | -44.16%196K | -37.21%351K | -55.03%559K | 11.38%1.24M | 8.24%1.12M |
Tax refund paid | 79.55%-39.67M | -752.75%-194.02M | -122.30%-22.75M | 0.41%-10.24M | 81.27%-10.28M | -120.40%-54.87M | -138.60%-24.9M | 94.46%-10.43M | -6.24%-188.21M | -283.56%-177.15M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 1K | 0 | 0 | 1K | 0 | 0 | 100.00%1K |
Operating cash flow | -46.92%81.39M | -25.37%153.35M | -16.31%205.49M | 260.27%245.53M | -261.75%-153.2M | 39.15%94.71M | 132.18%68.07M | -391.59%-211.51M | -106.63%-43.03M | 690.39%648.64M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -132.33%-4.86M | ---2.09M | --0 | -367.74%-4.21M | 13.14%-899K | 96.80%-1.04M | -154.50%-32.33M | 29.32%-12.71M | -2.24%-17.98M | 78.35%-17.58M |
Net intangibles purchase and sale | -342.06%-6.1M | 29.71%-1.38M | 88.25%-1.96M | ---16.7M | ---- | 98.14%-505K | 63.08%-27.13M | 3.75%-73.49M | -47.76%-76.36M | -211.96%-51.68M |
Net business purchase and sale | ---- | ---- | --700M | ---- | ---- | ---- | --287.1M | ---- | ---- | ---- |
Net investment product transactions | ---90M | --0 | --8M | ---- | 34.96%-1.01M | -21.61%-1.56M | -102.24%-1.28M | 626.54%57.17M | -61.19%-10.86M | 97.77%-6.74M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | --109M | ---- | ---- | ---- |
Net changes in other investments | ---- | --130.87M | ---- | 108.61%2.53M | -4,124.28%-29.4M | -34,900.00%-696K | 100.00%2K | -65,854.47%-80.88M | -32.79%123K | 102.52%183K |
Investing cash flow | -179.24%-100.95M | -81.96%127.4M | 3,941.75%706.04M | 41.31%-18.38M | -725.14%-31.31M | -101.13%-3.8M | 405.14%335.35M | -4.60%-109.9M | -38.59%-105.07M | 81.40%-75.81M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | 791.51%250M | 69.01%-36.15M | 18.60%-116.67M | -207.10%-143.33M | 254.34%133.83M | 31.76%-86.71M | -141.81%-127.07M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 316.22%42.92M | 27.62%10.31M | -66.32%8.08M |
Increase or decrease of lease financing | ---- | ---- | ---- | 3.58%-4.55M | ---4.72M | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -76.02%-40.17M | -0.11%-22.82M | -0.23%-22.8M | 0.15%-22.74M | 1.50%-22.78M | -1.14%-23.12M | -2.04%-22.86M | 0.05%-22.41M | -1.89%-22.42M | -1.83%-22M |
Net other fund-raising expenses | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | -100.03%-1K | --2.99M | ---- |
Financing cash flow | -76.02%-40.17M | -0.11%-22.82M | -110.24%-22.8M | 449.89%222.71M | 54.47%-63.65M | 15.89%-139.79M | -207.68%-166.2M | 261.07%154.34M | 32.03%-95.83M | -146.03%-140.99M |
Net cash flow | ||||||||||
Beginning cash position | 13.14%2.22B | 82.77%1.96B | 8.14%1.07B | -20.00%992.93M | -3.79%1.24B | 22.53%1.29B | -13.70%1.05B | -16.66%1.22B | 41.85%1.46B | -1.82%1.03B |
Current changes in cash | -123.16%-59.73M | -70.98%257.93M | 97.56%888.73M | 281.27%449.86M | -407.76%-248.16M | -120.60%-48.87M | 242.00%237.23M | 31.51%-167.06M | -156.48%-243.92M | 2,351.60%431.83M |
Cash adjustments other than cash changes | ---1K | ---- | ---- | 150.00%1K | -100.00%-2K | -200.00%-1K | 200.00%1K | 50.00%-1K | -100.00%-2K | ---1K |
End cash Position | -2.69%2.16B | 13.14%2.22B | 36.02%1.96B | 45.31%1.44B | -20.00%992.93M | -3.79%1.24B | 22.53%1.29B | -13.70%1.05B | -16.66%1.22B | 41.85%1.46B |
Free cash flow | -53.00%70.44M | -26.36%149.88M | -9.39%203.52M | 245.77%224.62M | -265.39%-154.1M | 983.29%93.17M | 102.89%8.6M | -116.73%-297.7M | -123.71%-137.36M | 3,784.20%579.38M |
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