Visumo
303A
Alpico Holdings
297A
Kyogoku unyu shoji
9073
Forcia
304A
Business Coach
9562
(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 | 68.46%5.54B | 14.92%3.29B | 0.49%2.86B | -19.87%2.85B | 1.11%3.55B | 21.17%3.51B | 36.28%2.9B | -33.85%2.13B | 56.17%3.22B | -13.34%2.06B |
Net profit before non-cash adjustment | -25.32%3.46B | 31.54%4.63B | 32.19%3.52B | 39.23%2.66B | -27.02%1.91B | -3.92%2.62B | 127.44%2.73B | 50.63%1.2B | 7.71%796M | 47.21%739M |
Total adjustment of non-cash items | 8.57%1.88B | 19.02%1.73B | -3.84%1.45B | 20.82%1.51B | 3.48%1.25B | 28.68%1.21B | -30.16%938M | -25.31%1.34B | 12.38%1.8B | -7.89%1.6B |
-Depreciation and amortization | 1.25%1.87B | 20.98%1.85B | 2.56%1.53B | 3.19%1.49B | 9.00%1.44B | 29.10%1.32B | 13.53%1.02B | -0.77%902M | -7.06%909M | -7.74%978M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | 110.34%122M | 866.67%58M | --6M | ---- | ---- | ---- | ---- | 40.00%91M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --155M | ---- | ---- |
-Share of associates | 91.79%-32M | -24.20%-390M | -30.29%-314M | -55.48%-241M | 41.29%-155M | -60.98%-264M | -2,242.86%-164M | ---7M | ---- | ---- |
-Disposal profit | --0 | --0 | -833.33%-112M | 29.41%-12M | -6.25%-17M | ---16M | --0 | -106.12%-24M | 337.58%392M | -1,962.50%-165M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -62.30%69M | --183M |
-Other non-cash items | -85.66%39M | 18.26%272M | 5.99%230M | 934.62%217M | -115.76%-26M | 111.54%165M | -75.39%78M | -25.93%317M | -16.57%428M | 50.88%513M |
Changes in working capital | 106.74%207M | -45.64%-3.07B | -59.21%-2.11B | -439.49%-1.32B | 223.81%390M | 58.77%-315M | -84.54%-764M | -166.45%-414M | 323.30%623M | -302.17%-279M |
-Change in receivables | 9.58%-802M | 47.82%-887M | -360.70%-1.7B | -177.36%-369M | 214.94%477M | 64.77%-415M | -326.81%-1.18B | -246.03%-276M | 404.84%189M | 85.06%-62M |
-Change in inventory | 168.90%2.08B | -130.05%-3.02B | -242.30%-1.31B | -255.69%-383M | 224.24%246M | 6.60%-198M | 50.58%-212M | -149.25%-429M | 214.76%871M | -475.74%-759M |
-Change in payables | -197.61%-1.22B | 66.53%1.25B | 333.85%753M | -0.31%-322M | -189.19%-321M | -113.65%-111M | 2,422.86%813M | 92.27%-35M | -192.26%-453M | 65.88%491M |
-Provision for loans, leases and other losses | -68.97%9M | -67.05%29M | 363.16%88M | -53.66%19M | 57.69%41M | -75.70%26M | --107M | ---- | ---- | ---- |
-Changes in other current assets | 149.56%283M | -302.11%-571M | -198.61%-142M | 433.33%144M | -90.36%27M | 224.44%280M | -281.45%-225M | 675.00%124M | -68.63%16M | -7.27%51M |
-Changes in other current liabilities | -213.22%-137M | -40.69%121M | 149.39%204M | -416.25%-413M | -177.67%-80M | 249.28%103M | -134.16%-69M | --202M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 2.12%-185M | -35.00%-189M | 20.45%-140M | 6.38%-176M | 3.09%-188M | -14.12%-194M | 7.10%-170M | 27.38%-183M | 13.70%-252M | 16.09%-292M |
Interest received (cash flow from operating activities) | 132.88%340M | 284.21%146M | 35.71%38M | -12.50%28M | -17.95%32M | 39.29%39M | 16.67%28M | 118.18%24M | -57.69%11M | 36.84%26M |
Tax refund paid | -1.25%-1.22B | -57.67%-1.2B | -139.94%-763M | 16.75%-318M | 24.95%-382M | -132.42%-509M | -72.44%-219M | -217.50%-127M | 55.06%-40M | 10.10%-89M |
Other operating cash inflow (outflow) | 496M | 0 | 0 | 73.08%-14M | 35.80%-52M | -8,000.00%-81M | 97.44%-1M | -39M | 0 | 0 |
Operating cash flow | 143.49%4.97B | 2.30%2.04B | -15.67%2B | -20.11%2.37B | 7.01%2.96B | 9.10%2.77B | 40.77%2.54B | -38.59%1.8B | 72.20%2.94B | -12.52%1.71B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -6.96%-983M | 62.18%-919M | -39.49%-2.43B | -1.93%-1.74B | 51.74%-1.71B | -67.34%-3.54B | -128.26%-2.12B | 19.53%-927M | -145.63%-1.15B | 22.99%-469M |
Net business purchase and sale | ---895M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | ---- | ---- | 317.33%163M | -123.66%-75M | --317M | ---- | ---- | ---- | -281.27%-542M | --299M |
Net changes in other investments | 69.05%-13M | 23.64%-42M | -27.91%-55M | -186.67%-43M | -178.95%-15M | 575.00%19M | -233.33%-4M | -50.00%3M | 103.45%6M | -770.00%-174M |
Investing cash flow | -96.77%-1.89B | 58.61%-961M | -24.84%-2.32B | -32.20%-1.86B | 60.05%-1.41B | -66.13%-3.52B | -129.44%-2.12B | 45.26%-924M | -390.70%-1.69B | 45.31%-344M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -487.28%-3.47B | 27.82%896M | 147.59%701M | 18.35%-1.47B | -239.52%-1.8B | 3.44%1.29B | 750.34%1.25B | 104.44%147M | -249.31%-3.31B | -1.61%-947M |
Cash dividends paid | -75.36%-968M | -55.93%-552M | -12.38%-354M | -0.32%-315M | 0.32%-314M | -101.92%-315M | ---156M | ---- | ---- | ---- |
Net other fund-raising expenses | -200.00%-297M | -153.85%-99M | -5.41%-39M | -12.12%-37M | -94.12%-33M | 15.00%-17M | -66.67%-20M | 91.78%-12M | -942.86%-146M | 12.50%-14M |
Financing cash flow | -2,032.65%-4.74B | -20.45%245M | 116.88%308M | 15.16%-1.83B | -323.83%-2.15B | -10.52%961M | 695.56%1.07B | 103.91%135M | -259.42%-3.45B | -1.37%-961M |
Net cash flow | ||||||||||
Beginning cash position | 39.63%4.94B | 3.85%3.54B | -28.08%3.41B | -11.18%4.74B | 2.79%5.33B | 41.83%5.19B | 37.88%3.66B | -46.03%2.65B | 9.90%4.92B | 11.32%4.47B |
Current changes in cash | -224.74%-1.65B | 7,466.67%1.33B | 98.63%-18M | -121.51%-1.32B | -386.06%-595M | -86.06%208M | 47.14%1.49B | 145.97%1.01B | -651.50%-2.21B | 7.53%400M |
Effect of exchange rate changes | 60.00%120M | -49.66%75M | 1,454.55%149M | ---11M | --0 | -270.27%-63M | 562.50%37M | 85.71%-8M | -230.23%-56M | -48.81%43M |
Cash adjustments other than cash changes | -200.00%-1M | --1M | ---- | 0.00%-1M | ---1M | ---- | 200.00%1M | 0.00%-1M | ---1M | ---- |
End cash Position | -31.07%3.41B | 39.63%4.94B | 3.85%3.54B | -28.08%3.41B | -11.18%4.74B | 2.79%5.33B | 41.83%5.19B | 37.88%3.66B | -46.03%2.65B | 9.90%4.92B |
Free cash flow | 255.21%3.99B | 358.76%1.12B | -169.44%-434M | -50.16%625M | 258.33%1.25B | -298.99%-792M | -53.67%398M | -51.61%859M | 50.17%1.78B | -10.99%1.18B |
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 |