Beat Holdings
9399
Btm
5247
Nihon Enterprise
4829
GFA
8783
Thecoo
4255
(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 | -19.52%3.36B | -2.42%4.17B | -4.87%4.28B | -11.22%4.49B | 91.56%5.06B | -25.50%2.64B | 57.63%3.55B | 6.58%2.25B | -34.31%2.11B | 45.32%3.21B |
Net profit before non-cash adjustment | -13.56%829.67M | 148.30%959.8M | -64.37%386.55M | 187.91%1.08B | 16.33%376.8M | -40.27%323.91M | -31.88%542.25M | -2.31%796.03M | -3.41%814.86M | 45.68%843.59M |
Total adjustment of non-cash items | 36.38%3.94B | -15.77%2.89B | 3.31%3.43B | 5.93%3.32B | 12.66%3.14B | 10.15%2.78B | 50.92%2.53B | -7.63%1.67B | 0.01%1.81B | -4.30%1.81B |
-Depreciation and amortization | 12.51%3.14B | -14.88%2.79B | 2.72%3.28B | 3.75%3.19B | 15.65%3.08B | 14.73%2.66B | 40.63%2.32B | 6.24%1.65B | -6.88%1.55B | -2.35%1.67B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | 42.70%142.73M | -75.35%100.02M | --405.84M | ---- | 15.73%6.86M | 107.53%5.93M | -58.42%2.86M | -78.96%6.87M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,522.90%41.89M | -91.74%2.58M |
-Disposal profit | 12,360.37%1.56B | -76.07%12.55M | 90.98%52.44M | -70.84%27.46M | -74.99%94.18M | 2,488.95%376.59M | 421.18%14.55M | -35.71%2.79M | -41.91%4.34M | -66.28%7.47M |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 46.13%-181K |
-Other non-cash items | -961.70%-760.16M | 316.12%88.22M | -1,234.15%-40.82M | 100.82%3.6M | -74.09%-439.65M | -234.64%-252.54M | 974.22%187.57M | -91.77%17.46M | 63.37%212.17M | 27.11%129.87M |
Changes in working capital | -538.76%-1.41B | -29.61%322.14M | 419.02%457.65M | -94.31%88.18M | 434.07%1.55B | -197.00%-464.11M | 317.63%478.46M | 57.38%-219.86M | -192.37%-515.85M | 314.06%558.44M |
-Change in receivables | -491.69%-1.21B | 164.40%307.77M | -668.70%-477.92M | 182.78%84.04M | 83.96%-101.51M | -386.70%-632.98M | 149.82%220.78M | -15.48%-443.15M | -437.15%-383.76M | 61.70%-71.44M |
-Change in inventory | -94.96%8.17M | 253.47%162M | -193.25%-105.56M | -61.15%113.21M | 218.07%291.38M | 17.79%-246.77M | -4,882.19%-300.18M | 92.34%-6.03M | -360.43%-78.63M | 473.65%30.19M |
-Change in payables | 36.25%-420.09M | -167.32%-658.91M | 350.18%978.71M | -187.82%-391.2M | 507.46%445.46M | -76.10%73.33M | 306.37%306.81M | 4,372.78%75.5M | -102.89%-1.77M | 167.32%61.08M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -202.31%-240.64M | 572.01%235.21M |
-Provision for loans, leases and other losses | 24.74%89.23M | 179.29%71.53M | 320.46%25.61M | -80.67%6.09M | 8.31%31.52M | 42.61%29.1M | -41.42%20.41M | --34.83M | ---- | ---- |
-Changes in other current assets | -73.91%114.75M | 1,094.89%439.75M | -86.67%36.8M | -68.76%276.04M | 182.11%883.61M | 35.80%313.21M | 93.84%230.65M | -37.02%118.99M | -4.69%188.94M | 74.58%198.23M |
-Changes in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 367.98%105.17M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -12.12%-173.51M | 9.21%-154.75M | 14.48%-170.45M | -0.98%-199.3M | -2.64%-197.36M | -1.73%-192.29M | -11.60%-189.02M | -19.30%-169.37M | -7.13%-141.98M | -25.43%-132.53M |
Interest received (cash flow from operating activities) | 39.71%5.08M | -6.02%3.64M | 22.42%3.87M | -21.26%3.16M | 60.42%4.02M | -0.20%2.5M | 0.56%2.51M | -13.85%2.5M | 8.71%2.9M | 29.45%2.66M |
Tax refund paid | -430.12%-305.34M | 61.91%-57.6M | 50.39%-151.22M | -2.58%-304.81M | -34.00%-297.14M | 24.26%-221.75M | -26.93%-292.8M | 45.72%-230.68M | -145.12%-425M | 52.80%-173.38M |
Other operating cash inflow (outflow) | -1K | 0 | -100.00%-1K | 1,071.95%117.18M | 1,000,000.00%10M | -1K | 0 | -1K | 0 | 0.00%-1K |
Operating cash flow | -27.23%2.88B | 0.14%3.96B | -3.72%3.96B | -10.29%4.11B | 105.36%4.58B | -27.27%2.23B | 65.59%3.07B | 19.74%1.85B | -46.85%1.55B | 67.21%2.91B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -598.82%-3.48B | 61.47%-498.24M | 4.25%-1.29B | 50.97%-1.35B | -15.65%-2.75B | -112.32%-2.38B | 76.40%-1.12B | -103.98%-4.75B | -303.63%-2.33B | 82.43%-577.25M |
Net intangibles purchase and sale | 49.66%-136.98M | -104.67%-272.1M | 6.23%-132.95M | -6.01%-141.78M | 22.87%-133.74M | 12.16%-173.41M | 7.91%-197.42M | -25.86%-214.38M | -53.62%-170.33M | 47.38%-110.88M |
Net business purchase and sale | ---- | ---- | ---108M | ---- | ---- | 163.18%5.42M | 89.70%-8.58M | ---83.27M | ---- | ---13.73M |
Net investment product transactions | -5.00%-21M | 33.33%-20M | 62.50%-30M | 45.95%-80M | -40.13%-148M | -57.79%-105.62M | -284.03%-66.93M | 64.89%-17.43M | -379.70%-49.64M | -2,495.14%-10.35M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | ---- | --14.97M | ---- | ---- | ---- |
Net changes in other investments | 776.25%1.61B | 266.42%184.21M | -152.02%-110.69M | 239.45%212.79M | -20.76%62.69M | 2,685.20%79.11M | 99.11%-3.06M | -201,804.12%-343.24M | -100.10%-170K | 642.49%170.78M |
Investing cash flow | -234.19%-2.03B | 63.81%-606.13M | -23.19%-1.67B | 54.28%-1.36B | -15.42%-2.97B | -86.31%-2.58B | 74.44%-1.38B | -112.19%-5.41B | -371.00%-2.55B | 84.41%-541.42M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 146.06%943.85M | -516.11%-2.05B | 123.05%492.43M | -62.09%-2.14B | -143.72%-1.32B | 390.98%3.01B | -152.41%-1.04B | -26.21%1.98B | 516.81%2.68B | -15.35%-642.67M |
Net common stock issuance | 99.77%-1.38M | ---601.28M | --0 | ---- | ---- | ---602.11M | ---- | --2.7B | ---- | ---- |
Increase or decrease of lease financing | -10.44%-1.35B | 9.48%-1.22B | -58.79%-1.35B | 14.62%-850.1M | -1.91%-995.66M | -37.56%-976.97M | -464.77%-710.21M | 85.76%-125.75M | 17.56%-883.29M | -9.80%-1.07B |
Cash dividends paid | -14.71%-125.62M | -0.55%-109.51M | -19.97%-108.91M | 0.02%-90.78M | 2.97%-90.8M | -0.23%-93.58M | -8.28%-93.37M | 0.54%-86.23M | -135.08%-86.7M | 7.62%-36.88M |
Net other fund-raising expenses | 793.17%122.05M | 54.77%-17.61M | 45.82%-38.93M | 47.66%-71.84M | -32.21%-137.25M | -2.16%-103.81M | 13.45%-101.62M | -150.58%-117.41M | -46.47%232.13M | -85.97%433.66M |
Financing cash flow | 89.73%-410.59M | -297.84%-4B | 68.07%-1.01B | -23.89%-3.15B | -305.36%-2.54B | 163.76%1.24B | -144.63%-1.94B | 124.10%4.35B | 247.34%1.94B | -186.75%-1.32B |
Net cash flow | ||||||||||
Beginning cash position | -11.77%4.81B | 30.61%5.45B | -8.69%4.17B | -16.95%4.57B | 19.35%5.51B | -5.26%4.61B | 19.40%4.87B | 29.88%4.08B | 50.43%3.14B | -9.22%2.09B |
Current changes in cash | 169.76%447.91M | -150.25%-642.08M | 421.37%1.28B | 57.38%-397.58M | -204.52%-932.89M | 448.72%892.58M | -132.35%-255.96M | -15.64%791.29M | -10.86%938.02M | 595.51%1.05B |
Effect of exchange rate changes | -720.51%-726K | -4.88%117K | 547.37%123K | 111.95%19K | -431.25%-159K | 172.73%48K | 64.52%-66K | -335.44%-186K | -56.35%79K | -46.13%181K |
Cash adjustments other than cash changes | -200.00%-2K | --2K | ---- | 200.00%1K | -200.00%-1K | 200.00%1K | ---1K | ---- | ---- | --1K |
End cash Position | 9.30%5.26B | -11.77%4.81B | 30.61%5.45B | -8.69%4.17B | -16.95%4.57B | 19.35%5.51B | -5.26%4.61B | 19.40%4.87B | 29.88%4.08B | 50.43%3.14B |
Free cash flow | -123.01%-734.64M | 26.13%3.19B | -3.31%2.53B | 54.57%2.62B | 622.95%1.69B | -118.52%-323.92M | 156.12%1.75B | -226.92%-3.12B | -142.88%-953.17M | 226.12%2.22B |
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 |