(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 | -51.63%132.94M | -84.87%274.83M | -30.50%1.82B | 385.44%2.61B | 30.71%538.24M | 91.03%411.78M | -37.54%215.56M | 323.04%345.14M | -50.40%81.59M | 164.49M |
Net profit before non-cash adjustment | -15.32%533.12M | -3.13%629.6M | 29.62%649.96M | 98.87%501.44M | 3,352.59%252.14M | -103.11%-7.75M | 12.92%249.48M | 18.91%220.94M | 16.62%185.8M | --159.31M |
Total adjustment of non-cash items | 200.31%335.06M | 260.47%111.57M | -120.57%-69.53M | 85.40%338.06M | -42.65%182.34M | 153.87%317.91M | 83.13%125.23M | -12.99%68.38M | 15.52%78.59M | --68.03M |
-Depreciation and amortization | 27.87%179.45M | -24.44%140.34M | -36.73%185.73M | 35.47%293.55M | 14.20%216.69M | 9.77%189.74M | 48.90%172.86M | 60.51%116.09M | 33.73%72.33M | --54.09M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --89.66M | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -69.87%5.32M | --17.67M |
-Share of associates | -1,646.53%-60.16M | 110.57%3.89M | -186.26%-36.8M | 149.85%42.67M | 20.06%17.08M | 139.14%14.22M | -1,360.45%-36.34M | ---2.49M | ---- | ---- |
-Disposal profit | 4,785.25%101.71M | 118.90%2.08M | -166.84%-11.02M | -110.56%-4.13M | --39.11M | --0 | --0 | ---180K | ---- | ---- |
-Remuneration paid in stock | --0 | -158.13%-9.42M | -7.73%16.21M | --17.57M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 550.54%114.05M | 88.68%-25.32M | -1,828.37%-223.65M | 87.19%-11.6M | -472.74%-90.53M | 315.00%24.29M | 74.92%-11.3M | -4,912.07%-45.04M | 125.14%936K | ---3.72M |
Changes in working capital | -57.66%-735.24M | -137.75%-466.34M | -30.33%1.24B | 1,609.05%1.77B | 2.11%103.76M | 163.85%101.62M | -385.13%-159.15M | 130.53%55.82M | -190.84%-182.8M | ---62.85M |
-Change in receivables | 90.13%-18.23M | -104.74%-184.74M | 2,446.52%3.89B | -189.72%-165.94M | 1,998.71%184.95M | 82.87%-9.74M | -3,048.62%-56.86M | 99.36%-1.81M | -1,078.00%-283.55M | --28.99M |
-Change in inventory | 466.45%46.42M | -1,765.39%-12.67M | 98.72%-679K | -311.77%-53.09M | -281.14%-12.89M | -436.13%-3.38M | -103.00%-631K | 777.45%21M | 90.57%-3.1M | ---32.86M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | -44.29%25.05M | 1,392.81%44.96M | 41.24%-3.48M | 93.10%-5.92M | ---85.74M |
-Change in payables | -78.64%7.79M | 115.91%36.46M | -159.99%-229.22M | 1,549.96%382.1M | -61.02%23.16M | 152.55%59.41M | -349.63%-113.05M | -57.09%45.29M | 650.84%105.55M | ---19.16M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -205.70%-15.94M | --15.08M |
-Provision for loans, leases and other losses | -215.66%-50.75M | -161.92%-16.08M | 109.40%25.97M | -78.53%-276.23M | -2,536.15%-154.72M | 388.03%6.35M | -184.87%-2.21M | --2.6M | ---- | ---- |
-Changes in other current assets | -149.02%-720.46M | 88.21%-289.31M | -230.10%-2.45B | 2,881.87%1.89B | 164.43%63.27M | 176.30%23.93M | -302.63%-31.36M | -138.63%-7.79M | -34.64%20.16M | --30.85M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -2,380.00%-992K | -40K | 0 | 31.30%-1.74M | -104.36%-2.53M | 29.78%-1.24M | -1.76M | 0 | ||
Interest received (cash flow from operating activities) | 18.12%3.62M | 34.28%3.06M | -27.12%2.28M | 48.20%3.13M | 63.34%2.11M | -12.75%1.29M | 488.10%1.48M | -52.36%252K | 21.61%529K | 435K |
Tax refund paid | -21.97%-162.93M | 50.42%-133.58M | -348.11%-269.44M | -100.22%-60.13M | 5.28%-30.03M | 57.06%-31.7M | -15.17%-73.84M | -70.67%-64.11M | 36.91%-37.57M | -59.55M |
Other operating cash inflow (outflow) | -17.12%1.94M | 1,526.39%2.34M | -98.92%144K | 13.39M | 0 | 0.00%-1K | 66.67%-1K | -3K | 0 | -1K |
Operating cash flow | -117.35%-25.43M | -90.53%146.61M | -39.67%1.55B | 405.62%2.57B | 33.58%507.79M | 168.76%380.13M | -49.71%141.44M | 531.40%281.27M | -57.73%44.55M | --105.38M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -476.42%-149.76M | -47.64%-25.98M | 25.94%-17.6M | 31.80%-23.76M | -396.18%-34.84M | 46.67%-7.02M | -155.08%-13.17M | -233.03%-5.16M | 88.29%-1.55M | ---13.24M |
Net intangibles purchase and sale | -8.01%-198.82M | -124.64%-184.08M | 49.36%-81.94M | -56.41%-161.83M | 53.07%-103.47M | 14.88%-220.49M | -18.60%-259.04M | -38.66%-218.41M | -59.99%-157.51M | ---98.45M |
Net business purchase and sale | -19.39%-28.88M | 16.35%-24.19M | ---28.92M | --0 | -396.33%-126.33M | 129.05%42.63M | -2,019.19%-146.75M | ---6.93M | ---- | ---- |
Net investment product transactions | 108.23%10.05M | 59.71%-122.03M | -141.16%-302.89M | -170.38%-125.6M | -0.65%178.45M | 347.01%179.61M | 160.86%40.18M | ---66.02M | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | -300.00%-80M | ---20M | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | -99.76%227K | --94.74M | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | -25,544.76%-36.39M | 100.48%143K | 28.82%-29.68M | -443.19%-41.7M | -93.84%-7.68M | -22.22%-3.96M | -102.33%-3.24M | 1,103.81%139.27M | 87.19%-13.87M | ---108.28M |
Investing cash flow | -13.38%-403.8M | 22.75%-356.14M | -30.73%-461.03M | -40,542.32%-352.66M | 109.45%872K | 98.00%-9.23M | -160.66%-462.02M | -2.49%-177.25M | 21.38%-172.94M | ---219.98M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -771.74%-47.13M | ---5.41M | --0 | -54.51%-18.86M | 81.05%-12.2M | -14,539.09%-64.41M | ---440K | --0 | ---- | ---- |
Net common stock issuance | -477.40%-61.12M | 96.80%-10.59M | -4,003.15%-330.36M | 127.71%8.46M | 107.92%3.72M | -385.21%-46.93M | -43.88%16.45M | -82.59%29.32M | --168.36M | ---- |
Cash dividends paid | -66.75%-37.56M | -16.02%-22.52M | -25.99%-19.41M | -155.46%-15.41M | ---6.03M | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---30M | ---- | -303,000.00%-3.03M | -100.30%-1K | --330K | ---- | ---1K | ---- | ---- | ---- |
Financing cash flow | -356.47%-175.81M | 89.08%-38.51M | -1,267.47%-352.81M | -81.84%-25.8M | 87.26%-14.19M | -795.33%-111.34M | -45.39%16.01M | -82.59%29.32M | --168.36M | ---- |
Net cash flow | ||||||||||
Beginning cash position | -6.04%3.86B | 21.81%4.11B | 185.35%3.37B | 72.02%1.18B | 60.78%686.59M | -41.63%427.02M | 22.29%731.59M | 7.16%598.25M | -17.03%558.28M | --672.87M |
Current changes in cash | -143.92%-605.03M | -133.75%-248.05M | -66.42%735.03M | 342.70%2.19B | 90.50%494.48M | 185.22%259.57M | -328.41%-304.57M | 233.58%133.34M | 134.88%39.97M | ---114.6M |
Effect of exchange rate changes | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | ---2K | ---- | ---1K | ---- | ---- | ---- | --2K | ---- | ---- | ---- |
End cash Position | -15.69%3.25B | -6.04%3.86B | 21.81%4.11B | 185.35%3.37B | 72.02%1.18B | 60.78%686.59M | -41.63%427.02M | 22.29%731.59M | 7.16%598.25M | --558.28M |
Free cash flow | -489.43%-374.01M | -104.38%-63.45M | -39.15%1.45B | 544.66%2.38B | 142.10%369.49M | 216.71%152.62M | -326.63%-130.77M | 150.39%57.7M | -1,713.40%-114.52M | ---6.32M |
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