Remixpoint
3825
Sanrio
8136
Nippon Telegraph & Telephone
9432
4
Metaplanet
3350
5
Rakuten Group
4755
(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 | 108.48%1.3B | 726.98%2.61B | 250.34%9.24B | -60.40%2.37B | -175.81%-1.21B | -61.59%625M | -50.16%315M | 24.40%2.64B | 14.01%5.97B | -20.91%1.6B |
Net profit before non-cash adjustment | 28.51%2.52B | 97.08%2.1B | -57.99%1.07B | 17.55%6.91B | -28.57%1.34B | 10.38%1.96B | -4.58%1.06B | 127.86%2.55B | 23.24%5.88B | 36.22%1.87B |
Total adjustment of non-cash items | -41.24%557M | 352.96%1.03B | 146.58%340M | -14.14%1.91B | 168.59%2.1B | 247.25%948M | -201.25%-406M | -195.18%-730M | 38.64%2.22B | -18.83%780M |
-Depreciation and amortization | 27.11%708M | 27.53%667M | 20.51%664M | 10.96%2.24B | 14.56%606M | 1.09%557M | 6.30%523M | 24.10%551M | 19.57%2.02B | 6.87%529M |
-Other non-cash items | -138.62%-151M | 138.75%360M | 74.71%-324M | -260.98%-330M | 493.23%1.49B | 240.65%391M | -920.88%-929M | -496.59%-1.28B | 265.32%205M | -41.08%251M |
Changes in working capital | 22.39%-1.77B | -50.88%-516M | 860.81%7.82B | -203.91%-6.45B | -341.35%-4.64B | -444.98%-2.28B | 61.31%-342M | 250.86%814M | -87.62%-2.12B | -230.82%-1.05B |
-Change in receivables | -20.38%-2.19B | -27.65%-1.71B | 312.52%6.23B | -378.84%-6.68B | -523.08%-5.02B | -51.16%-1.82B | -853.93%-1.34B | 244.52%1.51B | -4.34%-1.39B | -35.23%-806M |
-Change in inventory | 5.45%-52M | 980.00%44M | -1,483.33%-83M | -716.67%-49M | -90.38%5M | -61.76%-55M | -600.00%-5M | 124.00%6M | -200.00%-6M | 8.33%52M |
-Change in payables | 1,523.81%598M | 25.47%808M | 147.50%333M | 138.09%275M | 225.50%374M | -105.12%-42M | 160.58%644M | -287.29%-701M | -462.81%-722M | -229.57%-298M |
-Changes in other current assets | ---123M | --345M | --1.35B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -31.58%-50M | -400.00%-50M | -560.00%-33M | 6.98%-80M | -50.00%-27M | -31.03%-38M | 61.54%-10M | 61.54%-5M | -48.28%-86M | -20.00%-18M |
Interest received (cash flow from operating activities) | 1M | 2M | 0 | 14M | 14M | 0 | 0 | 0 | 0 | 0 |
Tax refund paid | 6.45%-1.29B | 10.36%309M | -8.31%-1.29B | -26.89%-2.32B | -237.50%-27M | -74.78%-1.38B | 2,253.85%280M | -17.22%-1.19B | -31.65%-1.83B | 85.45%-8M |
Other operating cash inflow (outflow) | 0 | 0.00%1M | -100.00%-2M | 0 | -50.00%1M | 0.00%-1M | 1M | 0.00%-1M | 0 | 2M |
Operating cash flow | 95.46%-36M | 389.25%2.87B | 449.69%7.91B | -100.42%-17M | -179.45%-1.25B | -198.14%-793M | -1.18%586M | 32.14%1.44B | 6.67%4.06B | -18.34%1.57B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -3.26%-443M | -95.12%-640M | -600.00%-434M | -8.64%-893M | -120.00%-74M | -853.33%-429M | 66.08%-328M | 65.56%-62M | -84.30%-822M | 296.81%370M |
Net intangibles purchase and sale | -3.31%-375M | -50.65%-464M | -20.53%-317M | -22.09%-1.37B | -36.39%-431M | -41.80%-363M | -35.09%-308M | 17.30%-263M | -27.63%-1.12B | -13.26%-316M |
Net business purchase and sale | 38.53%-1.68B | -75.28%-1.91B | --0 | 0.51%-20.01B | -1,521.60%-15.02B | -24,718.18%-2.73B | 93.39%-1.09B | 56.87%-1.18B | -364.85%-20.11B | ---926M |
Net investment product transactions | 99.79%-5M | --0 | ---594M | -1,239.58%-2.57B | 46.15%-14M | -3,960.00%-2.44B | ---- | ---- | -220.00%-192M | -271.43%-26M |
Advance cash and loans provided to other parties | 23.95%-200M | --0 | ---210M | 66.58%-264M | 96.67%-1M | ---263M | --0 | --0 | 65.80%-790M | 98.70%-30M |
Repayment of advance payments to other parties and cash income from loans | --0 | ---- | ---- | -83.64%18M | ---- | ---- | ---- | ---- | --110M | --0 |
Net changes in other investments | 9.24%461M | 123.97%76M | -218.92%-44M | 42.04%223M | 313.16%81M | 569.84%422M | ---317M | -71.97%37M | 291.46%157M | 35.59%-38M |
Investing cash flow | 61.37%-2.24B | -35.23%-2.93B | -9.15%-1.6B | -9.20%-24.86B | -1,498.03%-15.44B | -1,776.70%-5.8B | 88.15%-2.16B | 54.85%-1.47B | -181.06%-22.77B | 65.90%-966M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -145.42%-1.04B | 633.51%9.9B | -234.50%-1.61B | 10,064.56%16.06B | 2,315.75%14.42B | 111.48%2.29B | -109.40%-1.86B | 706.06%1.2B | 108.16%158M | 407.73%597M |
Net common stock issuance | 460.00%28M | -99.11%19M | -93.75%3M | -92.55%2.2B | -82.14%5M | -83.33%5M | -92.72%2.14B | 17.07%48M | 13,032.89%29.55B | -34.88%28M |
Increase or decrease of lease financing | -18.78%-291M | -27.03%-282M | -25.11%-279M | -8.38%-931M | -18.72%-241M | 2.00%-245M | -2.30%-222M | -17.99%-223M | -21.84%-859M | 2.87%-203M |
Cash dividends paid | --0 | -33.33%-4M | -21.17%-910M | -33.69%-754M | --0 | --0 | -200.00%-3M | -33.39%-751M | ---564M | --0 |
Net other fund-raising expenses | --0 | 0.00%5M | -11,000.00%-111M | -66.67%4M | --0 | --0 | --5M | ---1M | 500.00%12M | --0 |
Financing cash flow | -163.53%-1.31B | 14,076.47%9.64B | -1,166.30%-2.91B | -41.40%16.58B | 3,261.61%14.19B | 110.16%2.05B | -99.86%68M | 130.03%273M | 1,272.16%28.3B | 217.55%422M |
Net cash flow | ||||||||||
Beginning cash position | 27.58%27.46B | -22.38%17.88B | -36.47%14.47B | 72.70%22.78B | -21.93%16.98B | -48.10%21.52B | 127.38%23.03B | 72.70%22.78B | -33.70%13.19B | 50.45%21.75B |
Current changes in cash | 21.09%-3.58B | 734.99%9.58B | 1,276.52%3.4B | -186.56%-8.3B | -343.19%-2.5B | 76.98%-4.54B | -104.82%-1.51B | 108.06%247M | 242.97%9.59B | 181.14%1.03B |
Effect of exchange rate changes | --0 | --0 | --0 | ---8M | ---8M | --0 | --0 | --0 | --0 | --0 |
Cash adjustments other than cash changes | --2M | ---1M | --2M | -200.00%-1M | ---2M | --0 | ---- | ---- | --1M | --0 |
End cash Position | 40.59%23.88B | 27.58%27.46B | -22.38%17.88B | -36.47%14.47B | -36.47%14.47B | -21.93%16.98B | -48.10%21.52B | 127.38%23.03B | 72.70%22.78B | 72.70%22.78B |
Free cash flow | 46.12%-854M | 3,626.00%1.76B | 542.64%7.16B | -207.21%-2.28B | -207.87%-1.75B | -412.62%-1.59B | 91.69%-50M | 88.49%1.11B | -14.64%2.12B | 11.52%1.63B |
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 |