CellSeed
7776
Note
5243
Birdman
7063
Taiyo Technolex
6663
S Science
5721
(Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 47.33%6.46B | 25.44%30.63B | 4.01%19.88B | -1.76%47.88B | 98.45%-44M | 575.81%4.39B | -20.61%24.42B | -5.23%19.12B | -8.53%48.73B | -143.07%-2.84B |
Net profit before non-cash adjustment | 73.76%15.38B | 30.58%12.74B | -5.97%16.03B | -8.52%51.79B | 5.69%16.13B | -5.38%8.85B | -21.92%9.76B | -12.55%17.05B | 4.51%56.61B | -15.92%15.26B |
Total adjustment of non-cash items | -167.09%-2.5B | -52.69%2.26B | 13.35%6.38B | 108.34%13.86B | 141.74%4.39B | 50.66%-936M | 168.86%4.78B | 13.50%5.62B | -21.97%6.65B | -36.79%1.82B |
-Depreciation and amortization | 9.08%3.94B | -16.96%2.57B | 28.96%3.6B | 25.70%13.8B | 44.00%4.31B | 26.07%3.61B | 16.79%3.09B | 12.68%2.79B | 7.41%10.98B | 2.25%2.99B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --823M | ---- | ---- | ---- | ---- | --0 | ---- |
-Disposal profit | 2.42%169M | 158.36%220M | -55.64%122M | -833.33%-44M | 81.49%-107M | -37.50%165M | -259.07%-377M | 231.33%275M | 100.38%6M | -236.00%-578M |
-Other non-cash items | -40.23%-6.61B | -125.21%-522M | 3.75%2.66B | 83.40%-719M | -6.18%-636M | 6.23%-4.71B | 287.76%2.07B | 6.80%2.56B | -3,666.96%-4.33B | -25.05%-599M |
Changes in working capital | -81.71%-6.42B | 58.16%15.63B | 29.11%-2.52B | -22.35%-17.77B | -3.23%-20.56B | 48.11%-3.53B | -40.04%9.88B | 16.86%-3.56B | -54.34%-14.53B | -38.02%-19.92B |
-Change in receivables | -184.15%-3.49B | 71.74%16.38B | -40.30%3.46B | -108.09%-4.91B | -14.00%-24.38B | 1,399.37%4.15B | -50.05%9.54B | 2,152.53%5.79B | 58.63%-2.36B | -12.09%-21.39B |
-Change in inventory | 22.09%-8.78B | 152.23%1.08B | 28.20%-4.38B | -0.34%-12.42B | 29.46%7.02B | 0.01%-11.27B | 34.46%-2.06B | -80.60%-6.11B | -98.75%-12.38B | 0.43%5.42B |
-Change in payables | 62.78%5.85B | -175.84%-1.83B | 50.82%-1.59B | -301.38%-437M | 19.04%-3.2B | -24.87%3.6B | 346.11%2.41B | -180.92%-3.24B | -91.40%217M | -425.93%-3.96B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -30.00%-156M | -13.64%-150M | -45.45%-176M | -109.16%-525M | -70.79%-152M | -73.91%-120M | -140.00%-132M | -218.42%-121M | -243.84%-251M | -394.44%-89M |
Interest received (cash flow from operating activities) | 120.46%1.44B | -47.27%348M | 4.13%2.24B | 22.89%655M | 34.69%660M | 12.55%2.15B | ||||
Tax refund paid | 16.44%-5.78B | 7.63%-1.11B | 36.04%-4.71B | -3.13%-15.89B | 3.55%-407M | -6.19%-6.92B | -25.89%-1.21B | 2.04%-7.36B | -17.01%-15.41B | -14.36%-422M |
Other operating cash inflow (outflow) | 0 | -1M | 0 | 0 | 150.00%1M | 0 | 0 | 0.00%-1M | -2M | -300.00%-2M |
Operating cash flow | 150.47%1.19B | 29.80%30.81B | 24.84%15.35B | -4.33%33.7B | 100.91%23M | 58.18%-2.35B | -21.61%23.73B | -6.21%12.29B | -16.03%35.23B | -136.61%-2.54B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 0.32%-2.5B | -45.58%-6.1B | 58.57%-2.76B | -2.42%-19.41B | 9.64%-6.05B | 29.32%-2.51B | 19.04%-4.19B | -88.78%-6.66B | -61.72%-18.95B | -29.55%-6.69B |
Net intangibles purchase and sale | -20.06%-772M | -4.30%-388M | -151.27%-593M | -29.98%-1.59B | -60.77%-336M | -53.46%-643M | -40.38%-372M | 28.05%-236M | -7.77%-1.22B | 11.44%-209M |
Net business purchase and sale | ---288M | 2,860.00%276M | --0 | 432.00%83M | --0 | --0 | ---10M | 472.00%93M | -13.64%-25M | --0 |
Net investment product transactions | -60.61%-53M | -101.64%-12M | -430.00%-53M | -18.87%1.62B | -53.50%929M | -106.90%-33M | 1,840.48%731M | 97.73%-10M | -50.89%1.99B | 15,269.23%2B |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net changes in other investments | -991.87%-2.69B | 347.71%1.95B | -63.40%635M | 138.73%557M | -7.63%-1.37B | 28.07%-246M | 120.20%436M | 7,643.48%1.74B | -459.53%-1.44B | -469.96%-1.27B |
Investing cash flow | -83.55%-6.3B | -25.47%-4.28B | 45.45%-2.77B | 4.59%-18.74B | -10.50%-6.82B | 10.50%-3.43B | 35.55%-3.41B | -16.87%-5.08B | -58.48%-19.64B | -9.96%-6.17B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -26.81%18.38B | -14.62%-29.42B | 114.57%16.38B | 161.04%10.88B | -76.94%3.8B | 1,478.38%25.11B | -129.29%-25.66B | 382.04%7.63B | 1,301.15%4.17B | 30.38%16.48B |
Net common stock issuance | 0.02%-5B | 66.67%-1M | 0.04%-5B | -11.15%-10.01B | 99.98%-1M | -500,000.00%-5B | -200.00%-3M | -0.02%-5B | 25.00%-9B | 20.00%-4B |
Cash dividends paid | 1.39%-9.64B | --0 | 1.18%-13.04B | -14.38%-22.97B | --0 | 1.03%-9.77B | --0 | -29.30%-13.2B | -29.84%-20.08B | --0 |
Cash dividends for minorities | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --0 | -118.75%-105M | --0 |
Net other fund-raising expenses | 25.00%-3M | --0 | ---3M | 71.43%-2M | ---1M | -100.00%-4M | ---- | ---- | -250.00%-7M | --0 |
Financing cash flow | -63.82%3.74B | -14.63%-29.42B | 84.21%-1.67B | 11.70%-22.1B | -69.56%3.8B | 224.67%10.33B | -129.25%-25.66B | 41.36%-10.57B | 10.18%-25.03B | 63.36%12.48B |
Net cash flow | ||||||||||
Beginning cash position | 43.82%30.45B | 27.69%33.77B | -23.30%22.74B | -14.46%29.65B | -0.94%25.68B | -51.78%21.17B | -9.93%26.45B | -14.46%29.65B | 7.04%34.66B | 3.07%25.93B |
Current changes in cash | -130.32%-1.38B | 45.91%-2.89B | 425.32%10.91B | 24.41%-7.14B | -179.74%-3B | 125.66%4.55B | -138.71%-5.34B | 63.79%-3.35B | -660.32%-9.45B | -58.03%3.76B |
Effect of exchange rate changes | 441.03%133M | -814.75%-436M | -27.92%111M | -82.50%231M | 225.00%55M | 83.82%-39M | -91.90%61M | -81.92%154M | 123.35%1.32B | -108.16%-44M |
Cash adjustments other than cash changes | --0 | ---1M | 1,600.00%17M | -99.97%1M | --0 | --0 | --0 | -99.97%1M | 311,500.00%3.12B | --1M |
End cash Position | 13.70%29.2B | 43.82%30.45B | 27.69%33.77B | -23.30%22.74B | -23.30%22.74B | -0.94%25.68B | -51.78%21.17B | -9.93%26.45B | -14.46%29.65B | -14.46%29.65B |
Free cash flow | 62.00%-2.09B | 26.85%24.31B | 122.25%12B | -15.61%12.7B | 32.64%-6.36B | 42.60%-5.5B | -22.80%19.17B | -41.66%5.4B | -48.27%15.05B | -713.05%-9.44B |
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 |