Pacific Metals
5541
Smile Holdings
7084
Reyuu Japan
9425
Architects Studio Japan
6085
Generation Pass
3195
(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 | 21.16%21.84B | -20.78%15.37B | -6.48%22.13B | 92.19%77.23B | 17.16%16.15B | 88.24%18.03B | 146.96%19.4B | 163.72%23.66B | 103.49%40.18B | 97.39%13.78B |
Net profit before non-cash adjustment | 35.19%15.19B | 47.93%7.16B | 48.74%8.56B | 106.63%30.81B | -18.03%8.97B | 103.02%11.24B | 999.55%4.84B | 386.13%5.76B | 3,752.20%14.91B | 156,442.86%10.94B |
Total adjustment of non-cash items | -15.85%6.31B | -7.13%6.3B | -13.41%10.37B | 5.55%35.24B | 45.46%8.99B | 19.50%7.49B | -28.32%6.79B | 4.38%11.97B | -7.09%33.39B | -52.93%6.18B |
-Depreciation and amortization | -1.96%7.67B | 0.38%7.83B | 6.53%7.56B | -2.30%30.69B | -1.61%7.99B | -0.37%7.82B | -1.24%7.8B | -6.14%7.09B | 2.89%31.42B | 3.85%8.12B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --814M | ---- | ---- | ---- | ---- | --0 | ---- |
-Share of associates | 89.67%-22M | -152.17%-174M | -14.29%-96M | -1,918.18%-444M | -1.30%-78M | -21.71%-213M | -138.12%-69M | -271.43%-84M | 87.85%-22M | 43.80%-77M |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Other non-cash items | -1,104.50%-1.34B | -43.46%-1.35B | -41.45%2.91B | 109.48%4.18B | 114.29%266M | 92.08%-111M | -167.60%-941M | 28.44%4.96B | 104.72%1.99B | -321.55%-1.86B |
Changes in working capital | 148.09%340M | -75.49%1.91B | -46.09%3.2B | 237.87%11.18B | 45.76%-1.81B | 68.31%-707M | 478.33%7.77B | 1,320.58%5.93B | 51.06%-8.11B | 45.58%-3.34B |
-Change in receivables | -65.60%867M | 6.37%1.75B | 91.19%6.27B | 242.62%5.4B | 59.51%-2.05B | -26.47%2.52B | 119.80%1.65B | -46.88%3.28B | -273.27%-3.79B | 6.93%-5.07B |
-Change in inventory | 156.28%825M | -134.68%-668M | -109.02%-540M | 2,046.15%8.1B | 21.50%1.65B | 32.32%-1.47B | 16.87%1.93B | 576.59%5.99B | 97.21%-416M | 150.96%1.36B |
-Change in payables | -410.06%-986M | -35.08%929M | 36.60%-2.26B | -7.64%-5.38B | -333.05%-3.56B | 110.10%318M | -68.68%1.43B | 36.25%-3.57B | -695.07%-5B | -142.55%-823M |
-Provision for loans, leases and other losses | 82.40%-366M | -103.94%-109M | -217.17%-273M | 181.93%3.07B | 80.92%2.15B | -507.89%-2.08B | 5,219.23%2.77B | 22.63%233M | 6,511.76%1.09B | 3,300.00%1.19B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 5.97%-299M | 5.39%-632M | 13.22%-361M | -12.05%-2.05B | -15.65%-643M | 40.67%-318M | -35.77%-668M | -72.61%-416M | -78.75%-1.83B | -97.86%-556M |
Interest received (cash flow from operating activities) | -21.62%174M | 26.24%178M | 23.56%236M | 56.44%729M | 15.13%175M | 131.25%222M | 13.71%141M | 103.19%191M | 58.50%466M | 300.00%152M |
Tax refund paid | -36.03%-2.42B | -21.31%-3.09B | -139.98%-2.97B | -34.27%-7.37B | 1.42%-1.81B | -409.74%-1.78B | -22.73%-2.54B | -0.41%-1.24B | -12.63%-5.49B | -36.61%-1.83B |
Other operating cash inflow (outflow) | 0 | 1M | 0 | -1M | -1M | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 19.47%19.3B | -27.56%11.83B | -14.27%19.03B | 105.61%68.55B | 20.15%13.87B | 83.81%16.15B | 201.55%16.33B | 192.39%22.2B | 135.63%33.34B | 113.89%11.55B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 324.44%15.01B | -10.07%-7.83B | 1.30%-6.36B | 5.69%-24.14B | 41.00%-3.9B | -12.98%-6.69B | -10.13%-7.11B | 2.54%-6.44B | -1.57%-25.6B | -2.61%-6.61B |
Net investment product transactions | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -576.19%-100M | ---- |
Net changes in other investments | -11.11%8M | 75.00%-1M | 71.43%-2M | -101.07%-2M | --0 | 110.98%9M | -300.00%-4M | -104.05%-7M | -17.26%187M | -52.53%94M |
Investing cash flow | -28.80%-8.6B | -10.02%-7.83B | 1.38%-6.36B | 5.36%-24.15B | 41.05%-3.9B | -11.28%-6.68B | -10.22%-7.12B | -0.19%-6.45B | -2.23%-25.51B | -5.96%-6.62B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -3,813.13%-6.26B | -1.45%-12.06B | 243.74%9.04B | -876.14%-26.02B | 67.56%-7.69B | -102.76%-160M | -198.17%-11.88B | -300.83%-6.29B | -121.17%-2.67B | -1,693.49%-23.71B |
Increase or decrease of lease financing | 12.38%-658M | 9.67%-719M | -2.20%-651M | 4.12%-3.21B | 11.87%-1.03B | 2.09%-751M | 3.75%-796M | -7.97%-637M | -5.58%-3.35B | -28.79%-1.16B |
Cash dividends paid | -200.24%-2.49B | --0 | -249.82%-2.91B | -14.24%-1.66B | --0 | -14.17%-830M | --0 | -14.31%-831M | 0.00%-1.45B | --0 |
Cash dividends for minorities | 8.97%-264M | -52.47%-648M | -14.07%-908M | -5.07%-1.51B | 0.00%-1M | -62.01%-290M | -133.52%-425M | 26.09%-796M | -39.30%-1.44B | 0.00%-1M |
Net other fund-raising expenses | ---- | ---- | ---- | ---1M | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -376.37%-9.68B | -2.43%-13.42B | 153.48%4.58B | -263.88%-32.41B | 64.95%-8.72B | -149.13%-2.03B | -218.10%-13.1B | -1,259.08%-8.55B | -228.38%-8.91B | -1,016.93%-24.87B |
Net cash flow | ||||||||||
Beginning cash position | 48.29%49.39B | 68.84%61.29B | 42.43%42.01B | 3.58%29.49B | -12.83%40.78B | -17.20%33.3B | 17.93%36.3B | 3.58%29.49B | -8.38%28.48B | 54.20%46.78B |
Current changes in cash | -86.31%1.02B | -141.98%-9.43B | 139.71%17.25B | 1,211.68%12B | 106.29%1.25B | 7.54%7.44B | -138.74%-3.9B | 280.23%7.19B | 72.12%-1.08B | -549.01%-19.94B |
Effect of exchange rate changes | 6,409.09%2.15B | -374.58%-2.47B | 620.77%2.03B | -75.26%519M | -100.94%-25M | 109.07%33M | 247.95%901M | -194.66%-390M | 65.85%2.1B | 119.57%2.66B |
Cash adjustments other than cash changes | ---- | ---- | --1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | 28.87%52.55B | 48.29%49.39B | 68.84%61.29B | 42.43%42.01B | 42.43%42.01B | -12.83%40.78B | -17.20%33.3B | 17.93%36.3B | 3.58%29.49B | 3.58%29.49B |
Free cash flow | 13.21%10.49B | -56.91%3.87B | -22.11%12.17B | 488.16%40.2B | 36.26%6.31B | 248.55%9.27B | 859.29%8.99B | 2,052.07%15.62B | 152.00%6.83B | 300.56%4.63B |
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 |