Axel Mark
3624
DREAM VISION
3185
MarketEnterprise
3135
Beauty Kadan Holdings
3041
Seed
7743
(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 | 1,063.16%1.1B | -111.96%-114M | 116.59%953M | 51.72%440M | -66.00%290M | -23.98%853M | 28.97%1.12B | 27.75%870M | -38.65%681M | 72.90%1.11B |
Net profit before non-cash adjustment | -48.89%393M | -4.35%769M | 624.32%804M | -47.14%111M | -60.89%210M | 7.62%537M | -2.54%499M | 137.04%512M | -46.27%216M | 24.84%402M |
Total adjustment of non-cash items | -78.49%74M | -8.51%344M | -6.70%376M | 50.37%403M | -33.83%268M | -17.68%405M | 65.10%492M | -38.05%298M | -16.49%481M | 15.90%576M |
-Depreciation and amortization | -24.33%199M | -14.05%263M | -5.85%306M | -6.61%325M | -6.45%348M | -8.37%372M | -3.79%406M | -3.65%422M | -1.35%438M | -1.99%444M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --89M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%18M | -64.00%18M |
-Disposal profit | -77.78%2M | 200.00%9M | --3M | --0 | --0 | --1M | --0 | -5,160.00%-263M | ---5M | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -103.33%-1M | --30M |
-Other non-cash items | -276.39%-127M | 7.46%72M | -14.10%67M | 197.50%78M | -350.00%-80M | -62.79%32M | 72.00%86M | 61.29%50M | -63.10%31M | -39.57%84M |
Changes in working capital | 151.46%633M | -437.12%-1.23B | -209.46%-229M | 60.43%-74M | -117.44%-187M | -166.67%-86M | 118.64%129M | 468.75%59M | -112.12%-16M | 174.58%132M |
-Change in receivables | 53.63%-339M | -1,098.36%-731M | -19.61%-61M | -5,200.00%-51M | -99.50%1M | 198.05%201M | 36.53%-205M | -204.87%-323M | 63.83%308M | 162.88%188M |
-Change in inventory | 115.58%62M | 41.38%-398M | -420.28%-679M | 246.21%212M | -208.51%-145M | 86.49%-47M | -556.60%-348M | -134.64%-53M | 234.21%153M | -136.42%-114M |
-Change in payables | 719.05%910M | -128.43%-147M | 382.51%517M | -1,425.00%-183M | 95.10%-12M | -142.31%-245M | 24.25%579M | 204.02%466M | -929.63%-448M | 127.27%54M |
-Change in accrued expense | --0 | -63.16%7M | --19M | --0 | -186.96%-20M | -20.69%23M | --29M | --0 | -825.00%-29M | -42.86%4M |
-Provision for loans, leases and other losses | --0 | 256.00%39M | 51.92%-25M | -372.73%-52M | 38.89%-11M | -124.32%-18M | 669.23%74M | ---13M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---18M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.00%-2M | 60.00%-2M | 37.50%-5M | 11.11%-8M | 43.75%-9M | 38.46%-16M | 43.48%-26M | 29.23%-46M | 25.29%-65M | 39.16%-87M |
Interest received (cash flow from operating activities) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1M | 0 |
Tax refund paid | 37.58%-186M | -9,833.33%-298M | 94.12%-3M | 32.89%-51M | 47.95%-76M | -39.05%-146M | -228.13%-105M | -88.24%-32M | -1,600.00%-17M | 75.00%-1M |
Other operating cash inflow (outflow) | 0 | 0 | -1M | 0 | 0 | 0 | 0.00%-1M | 0.00%-1M | 0.00%-1M | 92.31%-1M |
Operating cash flow | 319.81%910M | -143.86%-414M | 147.77%944M | 85.85%381M | -70.33%205M | -30.20%691M | 25.16%990M | 32.05%791M | -41.33%599M | 111.83%1.02B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -117.70%-246M | -26.97%-113M | 19.09%-89M | 25.17%-110M | -98.65%-147M | 47.52%-74M | -164.09%-141M | 78.86%220M | 164.74%123M | -159.56%-190M |
Net intangibles purchase and sale | --0 | -200.00%-9M | 85.00%-3M | ---20M | ---- | --46M | ---- | ---- | ---- | ---- |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --99M | ---- |
Net changes in other investments | ---- | ---- | 102.50%1M | -1,233.33%-40M | -50.00%-3M | -140.00%-2M | 0.00%5M | 66.67%5M | 50.00%3M | -96.15%2M |
Investing cash flow | -101.64%-246M | -34.07%-122M | 46.47%-91M | -13.33%-170M | -400.00%-150M | 77.94%-30M | -160.44%-136M | 0.00%225M | 219.68%225M | -150.67%-188M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | -950.00%-340M | 116.19%40M | 48.00%-247M | 34.21%-475M | 28.23%-722M | -17.52%-1.01B | -47.59%-856M | 39.46%-580M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | ---- | ---- | ---- | --0 | 60.61%-13M | 49.23%-33M | 17.72%-65M | 2.47%-79M | 4.71%-81M | 3.41%-85M |
Cash dividends paid | 0.00%-105M | -250.00%-105M | 0.00%-30M | 50.00%-30M | 0.00%-60M | ---60M | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---1M | ---- | ---- | ---1M | ---- | ---- | 150.00%1M |
Financing cash flow | 0.00%-105M | 71.62%-105M | -4,211.11%-370M | 102.81%9M | 43.66%-320M | 27.92%-568M | 27.37%-788M | -15.80%-1.09B | -41.11%-937M | 36.64%-664M |
Net cash flow | ||||||||||
Beginning cash position | -36.92%1.1B | 38.35%1.74B | 21.22%1.26B | -20.41%1.04B | 7.60%1.3B | 5.67%1.21B | -5.60%1.15B | -8.52%1.21B | 14.59%1.33B | -13.97%1.16B |
Current changes in cash | 187.21%559M | -232.71%-641M | 119.55%483M | 183.02%220M | -384.95%-265M | 40.91%93M | 195.65%66M | 38.94%-69M | -166.86%-113M | 186.67%169M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -80.00%1M |
Cash adjustments other than cash changes | ---- | 0.00%-1M | ---1M | ---- | 0.00%-1M | 0.00%-1M | -200.00%-1M | --1M | ---- | -150.00%-1M |
End cash Position | 50.96%1.66B | -36.92%1.1B | 38.35%1.74B | 21.22%1.26B | -20.41%1.04B | 7.60%1.3B | 5.67%1.21B | -5.60%1.15B | -8.52%1.21B | 14.59%1.33B |
Free cash flow | 223.88%664M | -162.91%-536M | 239.44%852M | 332.76%251M | -89.81%58M | -32.98%569M | 25.22%849M | 26.73%678M | -35.62%535M | 168.93%831M |
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 |