TRaaS On Product
6696
CyberStep
3810
GMO AD Partners
4784
Bplats
4381
General Oyster
3224
(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 | (Q4)Mar 31, 2018 | (Q3)Dec 31, 2017 | (Q2)Sep 30, 2017 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 124.15%4.47B | -46.11%2B | -17.54%3.7B | 1,377.63%4.49B | -81.97%304M | -52.35%1.69B | 43.94%3.54B | 2.05%1.3B | 28.04%854M | 542.42%584M |
Net profit before non-cash adjustment | -42.66%1.36B | -6.31%2.38B | 503.98%2.54B | -151.64%-628M | 446.44%1.22B | -148.75%-351M | 52.22%720M | -155.93%-302M | 120.34%390M | 582.76%280M |
Total adjustment of non-cash items | 56.54%1.7B | -15.16%1.09B | -47.09%1.28B | 879.35%2.42B | -90.69%247M | 35.13%2.65B | 15.73%1.96B | 1,482.22%622M | 18.77%753M | -2.54%575M |
-Depreciation and amortization | 3.09%1.67B | -5.71%1.62B | -5.35%1.72B | 8.75%1.81B | 1.83%1.67B | 7.41%1.64B | -1.80%1.53B | -4.31%377M | -2.78%385M | -3.97%363M |
-Reversal of impairment losses recognized in profit and loss | -48.16%183M | 1,117.24%353M | -88.11%29M | 174.16%244M | -89.03%89M | 243.64%811M | --236M | ---- | ---- | ---- |
-Share of associates | -76.70%-311M | 61.66%-176M | -86.59%-459M | ---246M | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 116.44%95M | -914.04%-578M | -35.71%-57M | 86.79%-42M | -236.48%-318M | 56.38%233M | 181.42%149M | ---- | ---- | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | ---- | --30M | ---- | ---- | ---- |
-Other non-cash items | 148.48%64M | -364.00%-132M | -92.30%50M | 154.45%649M | -4,157.14%-1.19B | -216.67%-28M | -92.66%24M | -16.10%99M | -26.87%98M | 222.22%232M |
Changes in working capital | 196.24%1.41B | -1,184.21%-1.46B | -104.22%-114M | 333.56%2.7B | -87.06%-1.16B | -172.71%-618M | 196.17%850M | 25.58%972M | -100.69%-289M | 59.19%-271M |
-Change in receivables | -134.99%-211M | 518.75%603M | -119.10%-144M | 0.80%754M | 287.56%748M | 140.46%193M | -443.17%-477M | 146.48%175M | -102.27%-356M | -46.86%-445M |
-Change in inventory | 194.86%683M | 38.83%-720M | -145.73%-1.18B | 837.54%2.57B | 54.38%-349M | -197.33%-765M | 299.49%786M | 75.43%407M | 468.12%254M | 4.92%64M |
-Change in payables | 189.24%1B | -185.16%-1.13B | 422.20%1.32B | 67.30%-410M | -6,071.43%-1.25B | -88.20%21M | 150.70%178M | --27M | -139.60%-40M | 91.23%-37M |
-Provision for loans, leases and other losses | 69.82%-67M | -94.74%-222M | 47.71%-114M | 27.57%-218M | -349.25%-301M | -118.46%-67M | 18,250.00%363M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -2.50%-205M | -19.05%-200M | 28.21%-168M | 0.85%-234M | -4.89%-236M | -18.42%-225M | 8.21%-190M | 20.69%-46M | 0.00%-44M | 16.18%-57M |
Interest received (cash flow from operating activities) | -19.23%147M | 50.41%182M | -0.82%121M | 15.09%122M | 29.27%106M | 78.26%82M | 2.22%46M | 50.00%3M | 6.67%16M | 0.00%1M |
Tax refund paid | 72.63%-274M | -306.91%-1B | -20.59%-246M | 1.45%-204M | 22.18%-207M | 5.67%-266M | -80.77%-282M | 76.19%-15M | -164.44%-119M | -650.00%-15M |
Other operating cash inflow (outflow) | 30.30%43M | 170.21%33M | -227.03%-47M | 188.10%37M | -1,500.00%-42M | 130.00%3M | 88.37%-10M | 65.52%-10M | 94.55%-3M | 400.00%3M |
Operating cash flow | 314.36%4.19B | -69.98%1.01B | -20.15%3.36B | 5,717.33%4.21B | -105.86%-75M | -58.74%1.28B | 51.02%3.1B | 9.45%1.23B | 30.86%704M | 355.45%516M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -450.32%-1.73B | 65.98%-314M | 30.29%-923M | 42.06%-1.32B | 9.97%-2.29B | -165.20%-2.54B | 25.58%-957M | 22.45%-304M | 15.77%-187M | 47.83%-192M |
Net intangibles purchase and sale | ---- | ---- | --200M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | --550M | --0 | 420.48%673M | -238.71%-210M | ---62M | ---- | ---- | ---- |
Net investment product transactions | -65.22%112M | 2,200.00%322M | -88.43%14M | -74.31%121M | 624.62%471M | 165.00%65M | -113.30%-100M | ---- | ---- | ---- |
Net changes in other investments | -101.61%-125M | -6.90%-62M | 43.14%-58M | -210.87%-102M | 196.84%92M | -102.13%-95M | -4,600.00%-47M | -77.27%5M | ---32M | -200.00%-18M |
Investing cash flow | -3,124.07%-1.74B | 75.12%-54M | 83.37%-217M | -24.40%-1.31B | 62.24%-1.05B | -138.25%-2.78B | -117.94%-1.17B | -220.68%-461M | 10.36%-199M | 38.50%-230M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 108.45%148M | 102.74%71M | 40.70%-2.59B | -246.53%-4.37B | 154.31%2.98B | 195.13%1.17B | 20.76%-1.23B | 54.34%-689M | 69.92%-219M | -119.87%-61M |
Net common stock issuance | -0.27%-1.14B | -607.62%-1.13B | -89.76%223M | --2.18B | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 19.37%-204M | ---253M | ---- | ---- | 1.55%-254M | -0.78%-258M | 0.00%-256M | --0 | --0 | 7.69%-12M |
Cash dividends for minorities | -531.71%-259M | -720.00%-41M | 86.84%-5M | -850.00%-38M | 0.00%-4M | 0.00%-4M | 0.00%-4M | --0 | --0 | --0 |
Net other fund-raising expenses | 7.58%-195M | 23.83%-211M | -45.03%-277M | 65.89%-191M | -2,433.33%-560M | 116.90%24M | -47.92%-142M | -58.33%-38M | -13.04%-26M | -112.00%-53M |
Financing cash flow | -5.04%-1.65B | 40.93%-1.57B | -9.41%-2.65B | -211.92%-2.42B | 131.55%2.17B | 157.19%935M | 14.49%-1.64B | 52.58%-727M | 67.38%-245M | -146.84%-126M |
Net cash flow | ||||||||||
Beginning cash position | -9.61%4.28B | 18.78%4.74B | 17.67%3.99B | 41.33%3.39B | -18.66%2.4B | 10.58%2.95B | -14.11%2.67B | 12.74%2.95B | -10.45%2.68B | -26.37%2.49B |
Current changes in cash | 230.98%799M | -222.98%-610M | 2.27%496M | -53.41%485M | 284.90%1.04B | -287.04%-563M | 176.59%301M | 237.93%40M | 159.77%260M | 152.12%160M |
Effect of exchange rate changes | 68.59%263M | -38.34%156M | 121.93%253M | 332.65%114M | -68.97%-49M | -61.11%-29M | 59.09%-18M | -147.50%-38M | -81.25%12M | 122.58%21M |
Cash adjustments other than cash changes | 200.00%1M | ---1M | ---- | ---- | -102.38%-1M | 4,300.00%42M | 0.00%-1M | ---- | ---- | ---- |
End cash Position | 24.82%5.35B | -9.61%4.28B | 18.78%4.74B | 17.67%3.99B | 41.33%3.39B | -18.66%2.4B | 10.58%2.95B | 10.58%2.95B | 12.74%2.95B | -10.45%2.68B |
Free cash flow | 2,014.66%2.45B | -95.24%116M | -15.71%2.44B | 222.42%2.89B | -87.60%-2.36B | -158.65%-1.26B | 179.30%2.15B | 26.58%924M | 63.61%517M | 156.84%324M |
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 |