FunPep
4881
SMN
6185
Migalo Holdings
5535
Leoclan
7681
GFA
8783
(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 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | -14.44%912.93M | 68.52%1.07B | 53.72%633.12M | 23.13%411.85M | 43.73%334.49M | 260.64%232.72M | -51.06%64.53M | 131.86M |
Net profit before non-cash adjustment | -16.46%820.25M | 69.25%981.85M | 66.94%580.1M | 9.35%347.49M | 69.78%317.79M | 696.92%187.18M | -173.57%-31.36M | --42.62M |
Total adjustment of non-cash items | 172.80%200.9M | 31.05%73.65M | 32.92%56.2M | 39.34%42.28M | -10.80%30.34M | -65.07%34.02M | 16.63%97.39M | --83.5M |
-Depreciation and amortization | 78.58%193.17M | 89.97%108.17M | 27.50%56.94M | 52.63%44.66M | 38.69%29.26M | -12.59%21.1M | -37.30%24.13M | --38.49M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --5.25M | ---- | ---- | --64.54M |
-Disposal profit | 2,647.25%30M | --1.09M | --0 | ---- | ---- | ---- | --65.33M | ---- |
-Other non-cash items | 37.47%-22.27M | -4,680.81%-35.62M | 68.68%-745K | 42.94%-2.38M | -132.27%-4.17M | 63.14%12.92M | 140.55%7.92M | ---19.53M |
Changes in working capital | -1,044.52%-108.22M | 459.75%11.46M | -114.43%-3.19M | 261.73%22.08M | -218.54%-13.65M | 868.31%11.52M | -126.15%-1.5M | --5.73M |
-Change in receivables | 78.77%-59.43M | -58.46%-279.93M | -800.21%-176.66M | 88.52%-19.62M | -23.05%-170.96M | -428.69%-138.93M | 39.81%-26.28M | ---43.66M |
-Change in inventory | ---- | ---- | 228.05%28.22M | -356.94%-22.04M | 224.05%8.58M | -742.14%-6.91M | 67.28%-821K | ---2.51M |
-Change in payables | -126.53%-68.82M | 95.41%259.46M | 262.26%132.78M | -68.65%36.65M | -16.08%116.91M | 457.82%139.32M | -36.50%24.98M | --39.33M |
-Provision for loans, leases and other losses | -37.25%20.03M | 155.94%31.92M | -53.95%12.47M | -14.87%27.09M | 76.34%31.82M | 2,787.20%18.05M | -95.03%625K | --12.57M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | -327.62%-6.69M | 13.88%-1.56M | -28.79%-1.82M | -53.93%-1.41M | 45.61%-916K | 9.32%-1.68M | 48.22%-1.86M | -3.59M |
Interest received (cash flow from operating activities) | 40.91%31K | 0.00%22K | 29.41%22K | 41.67%17K | 33.33%12K | -47.06%9K | -98.85%17K | 1.48M |
Tax refund paid | -105.37%-448.64M | -73.40%-218.45M | -5.59%-125.98M | -36.37%-119.31M | -551.76%-87.49M | 130.68%19.37M | -84.30%-63.11M | -34.25M |
Other operating cash inflow (outflow) | -1K | 0 | -1K | 0 | 0 | -12.08%-1.83M | -81,450.00%-1.63M | -2K |
Operating cash flow | -45.97%457.63M | 67.60%846.96M | 73.57%505.34M | 18.31%291.15M | -1.00%246.1M | 12,196.40%248.58M | -102.15%-2.06M | --95.5M |
Investing cash flow | ||||||||
Net PPE purchase and sale | 26.64%-72.39M | -830.85%-98.69M | -26.44%-10.6M | 85.25%-8.39M | 2.10%-56.84M | -165.32%-58.06M | -347.51%-21.88M | ---4.89M |
Net intangibles purchase and sale | -352.20%-86.71M | 41.52%-19.17M | 72.44%-32.79M | -435.49%-118.94M | -1,010.60%-22.21M | -258.42%-2M | 99.17%-558K | ---67.18M |
Net business purchase and sale | -110.13%-622.6M | ---296.3M | --0 | --39.34M | ---- | ---- | ---- | ---- |
Net investment product transactions | 78.07%-28.51M | -109.68%-130M | ---62M | --0 | ---- | ---- | ---- | --100M |
Net changes in other investments | 48.36%-49.32M | -8,552.48%-95.51M | 122.44%1.13M | -125.93%-5.04M | -137.64%-2.23M | 130.83%5.92M | -234.97%-19.21M | --14.23M |
Investing cash flow | -34.37%-859.53M | -513.55%-639.67M | -12.08%-104.26M | -14.44%-93.02M | -50.14%-81.28M | -29.99%-54.14M | -198.78%-41.65M | --42.16M |
Financing cash flow | ||||||||
Net issuance payments of debt | 3,170.30%827.38M | 0.00%-26.95M | -6,957.00%-26.95M | 100.61%393K | 29.58%-63.96M | -544.25%-90.82M | 86.06%-14.1M | ---101.16M |
Net common stock issuance | -64,489.32%-133.05M | 99.90%-206K | -92,907.41%-200.9M | -100.04%-216K | --603.59M | ---- | ---- | ---- |
Net other fund-raising expenses | -2,931.96%-69.25M | 70.60%-2.28M | -51.35%-7.77M | -360.36%-5.13M | -22.12%-1.12M | -135.61%-913K | 279.55%2.56M | ---1.43M |
Financing cash flow | 2,223.38%625.08M | 87.51%-29.44M | -4,654.10%-235.61M | -100.92%-4.96M | 687.04%538.51M | -695.40%-91.73M | 88.76%-11.53M | ---102.59M |
Net cash flow | ||||||||
Beginning cash position | 13.39%1.52B | 14.19%1.34B | 19.87%1.17B | 257.72%976.46M | 60.70%272.97M | -24.81%169.86M | 17.95%225.9M | --191.52M |
Current changes in cash | 25.49%223.18M | 7.48%177.85M | -14.34%165.47M | -72.53%193.17M | 584.77%703.32M | 285.94%102.71M | -257.46%-55.24M | --35.08M |
Effect of exchange rate changes | 96.42%2.09M | 70.19%1.06M | -23.06%624K | 397.55%811K | -59.05%163K | 149.87%398K | -14.82%-798K | ---695K |
Cash adjustments other than cash changes | --2K | ---- | ---- | 0.00%1K | 200.00%1K | 50.00%-1K | ---2K | ---- |
End cash Position | 14.87%1.74B | 13.39%1.52B | 14.19%1.34B | 19.87%1.17B | 257.72%976.46M | 60.70%272.97M | -24.81%169.86M | --225.9M |
Free cash flow | -59.74%293.57M | 57.83%729.1M | 181.99%461.96M | -1.93%163.82M | -11.39%167.04M | 869.60%188.52M | -204.52%-24.5M | --23.44M |
Currency Unit | 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 |