Business Coach
9562
D. Western Therapeutics Institute
4576
Daiwa Cycle
5888
Artra Group
6029
Liberta
4935
(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 | 1,038.22%3.13B | -86.49%275.25M | -50.31%2.04B | 45.23%4.1B | 2.69%2.82B | 29.99%2.75B | -35.87%2.11B | 75.21%3.3B | 27.64%1.88B | -11.75%1.47B |
Net profit before non-cash adjustment | -6.78%2.11B | -12.62%2.26B | 30.64%2.59B | 208.37%1.98B | -40.87%642.54M | -10.40%1.09B | 21.71%1.21B | 47.68%996.46M | -43.07%674.73M | 1.16%1.19B |
Total adjustment of non-cash items | -27.98%726.69M | 0.10%1.01B | 11.66%1.01B | -67.20%902.71M | 160.49%2.75B | -25.96%1.06B | -5.53%1.43B | 14.30%1.51B | 45.23%1.32B | -38.35%909.87M |
-Depreciation and amortization | -3.12%1.37B | -1.35%1.41B | -1.26%1.43B | -6.45%1.45B | 1.23%1.55B | -4.38%1.53B | -8.92%1.6B | 7.83%1.76B | 34.20%1.63B | 9.36%1.21B |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -129.98%-15.44M | 105.51%51.51M |
-Share of associates | 26.15%118.39M | 275.30%93.85M | -549.73%-53.54M | -109.48%-8.24M | -21.28%86.94M | 25.13%110.45M | 38.24%88.27M | -56.53%63.85M | -34.00%146.89M | 279.99%222.56M |
-Disposal profit | -3,556.26%-271.59M | 222.90%7.86M | 93.10%-6.39M | -106.76%-92.7M | 1,706.20%1.37B | -719.84%-85.42M | 103.56%13.78M | -169.37%-387.49M | 42.60%-143.85M | -248.45%-250.61M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 49.70%86.44M | 197.18%57.75M |
-Other non-cash items | 3.31%-487.38M | -38.96%-504.05M | 18.53%-362.74M | -74.12%-445.25M | 48.71%-255.72M | -81.10%-498.55M | -456.91%-275.28M | 120.19%77.13M | 0.90%-381.97M | -17.35%-385.45M |
Changes in working capital | 109.94%297.79M | -92.13%-3B | -228.20%-1.56B | 312.80%1.22B | -194.31%-571.47M | 215.45%605.95M | -166.36%-524.84M | 794.19%790.88M | 81.64%-113.93M | 36.45%-620.54M |
-Change in receivables | 101.45%22.96M | -388.01%-1.58B | -198.98%-324.57M | 783.16%327.92M | 105.71%37.13M | -30.13%-649.71M | -263.33%-499.28M | -594.59%-137.42M | -102.26%-19.78M | 221.94%874.65M |
-Change in inventory | 156.20%886.73M | 30.96%-1.58B | -320.74%-2.29B | 261.89%1.04B | -2,627.27%-639.55M | 107.24%25.31M | -213.71%-349.69M | -16.35%307.52M | 130.88%367.64M | -183.43%-1.19B |
-Change in payables | -554.54%-665.58M | -87.31%146.43M | 462.61%1.15B | -186.84%-318.31M | 4.28%366.55M | -17.83%351.5M | 124.81%427.77M | 134.42%190.28M | -185.20%-552.85M | -198.78%-193.84M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 407.31%137.92M | 130.37%27.19M |
-Provision for loans, leases and other losses | 513.29%124.71M | -126.45%-30.17M | 2,082.95%114.08M | 104.63%5.23M | -117.49%-112.83M | 217.86%645.14M | 382.44%202.97M | --42.07M | ---- | ---- |
-Changes in other current assets | -117.04%-4.82M | 121.57%28.29M | -187.46%-131.12M | 301.14%149.93M | -127.74%-74.54M | 223.04%268.72M | -267.26%-218.41M | 3.65%130.58M | 214.13%125.99M | -2,230.93%-110.39M |
-Changes in other current liabilities | -403.95%-66.21M | 125.27%21.78M | -640.61%-86.2M | 110.76%15.95M | -323.50%-148.23M | 60.31%-35M | -134.21%-88.2M | 249.17%257.84M | -530.13%-172.85M | -146.51%-27.43M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 11.15%-18.92M | -0.56%-21.3M | 34.37%-21.18M | 11.32%-32.27M | 54.70%-36.39M | -16.46%-80.32M | 5.79%-68.96M | 11.68%-73.2M | 12.65%-82.88M | -43.42%-94.89M |
Interest received (cash flow from operating activities) | 8.52%474.46M | 26.17%437.19M | 0.02%346.52M | -11.04%346.44M | 2.06%389.46M | 1.05%381.6M | 11.96%377.65M | -38.18%337.3M | 23.06%545.61M | 2.88%443.36M |
Tax refund paid | 45.12%-613.05M | -296.24%-1.12B | -490.20%-281.91M | 93.53%-47.77M | -50.62%-737.73M | -12.91%-489.79M | -85.78%-433.78M | 39.19%-233.49M | 42.18%-383.97M | -102.72%-664.06M |
Other operating cash inflow (outflow) | -60.35%32.42M | 8,174,900.00%81.75M | -100.00%1K | 168.37%128.18M | -132.90%-187.47M | 56,975,600.00%569.76M | 0.00%-1K | 100.00%-1K | -42.5M | 0 |
Operating cash flow | 974.01%3.01B | -116.54%-344.14M | -53.71%2.08B | 99.68%4.49B | -28.09%2.25B | 57.32%3.13B | -40.22%1.99B | 73.49%3.33B | 65.53%1.92B | -32.15%1.16B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 18.01%-1.15B | -50.66%-1.4B | 35.54%-929.56M | -5.09%-1.44B | -89.28%-1.37B | 7.00%-724.91M | 3.96%-779.49M | 69.80%-811.6M | -45.65%-2.69B | -149.03%-1.85B |
Net intangibles purchase and sale | -74.86%-43.49M | -103.34%-24.87M | -21.58%-12.23M | -64.65%-10.06M | 88.39%-6.11M | 17.14%-52.61M | -120.45%-63.5M | 93.76%-28.8M | 7.71%-461.38M | -941.45%-499.93M |
Net investment product transactions | 493.45%325.11M | -58.33%54.78M | -82.41%131.46M | 165.85%747.51M | -507.42%-1.14B | -64.55%278.65M | 135.12%786.04M | -357.69%-2.24B | -52.87%868.45M | 1,528.10%1.84B |
Advance cash and loans provided to other parties | ---6.49M | --0 | ---- | ---- | ---- | ---- | ---- | 73.40%-60.64M | 27.45%-227.99M | -10,375.00%-314.25M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | -99.96%30K | 11,196.86%68.35M | -99.46%605K | 91.27%113.01M | -27.61%59.08M |
Net changes in other investments | ---1K | ---- | ---- | -505,300.00%-5.05M | 200.00%1K | ---1K | ---- | 69,899,900.00%699M | 100.00%1K | -37,109.55%-1,000M |
Investing cash flow | 36.29%-873.13M | -69.13%-1.37B | -14.20%-810.33M | 71.77%-709.59M | -403.86%-2.51B | -4,476.63%-498.85M | 100.47%11.4M | -1.83%-2.44B | -36.29%-2.4B | -278.71%-1.76B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -1,520.00%-1.62B | -162.50%-100M | 113.39%160M | 18.40%-1.2B | -355.81%-1.46B | 7.29%-321.3M | -124.37%-346.58M | -194.80%-154.47M | -115.49%-52.4M | -19.83%338.32M |
Net common stock issuance | -184,307.02%-210.22M | 45.45%-114K | 14.34%-209K | -108.55%-244K | 58.66%-117K | -7.20%-283K | 17.24%-264K | -3.24%-319K | 91.88%-309K | 95.18%-3.8M |
Increase or decrease of lease financing | 0.00%-752K | -9.94%-752K | -100.00%-684K | ---342K | ---- | ---- | ---- | 53.09%-796K | 0.00%-1.7M | 34.71%-1.7M |
Cash dividends paid | 0.07%-481.34M | -24.45%-481.69M | -33.04%-387.05M | 2.01%-290.94M | 10.53%-296.91M | -14.09%-331.85M | -0.29%-290.86M | 0.15%-290.03M | 0.05%-290.48M | 0.29%-290.63M |
Cash dividends for minorities | ---29.45M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -100.00%-2K | 0.00%-1K | 0.00%-1K | -200.00%-1K | 200.00%1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 50.00%-1K | -100.00%-2K |
Financing cash flow | -301.98%-2.34B | -155.57%-582.56M | 84.67%-227.94M | 15.61%-1.49B | -169.59%-1.76B | -2.47%-653.43M | -43.11%-637.71M | -29.21%-445.62M | -917.47%-344.88M | -13.87%42.19M |
Net cash flow | ||||||||||
Beginning cash position | -20.79%8.79B | 10.54%11.09B | 29.65%10.04B | -20.80%7.74B | 26.77%9.77B | 21.52%7.71B | 7.52%6.34B | -12.33%5.9B | -5.98%6.73B | 23.44%7.16B |
Current changes in cash | 90.99%-207.06M | -320.35%-2.3B | -54.65%1.04B | 213.57%2.3B | -202.32%-2.02B | 45.07%1.98B | 207.52%1.36B | 153.95%443.4M | -47.70%-821.89M | -143.03%-556.45M |
Effect of exchange rate changes | 235.25%12.63M | -160.91%-9.34M | 533.17%15.33M | 60.96%-3.54M | -13.09%-9.07M | -482.26%-8.02M | 1,015.43%2.1M | 102.27%188K | -120.77%-8.27M | 173.21%39.83M |
Cash adjustments other than cash changes | 3,104,150.00%62.08M | ---2K | ---- | ---- | -100.00%-2K | 9,425,800.00%94.26M | --1K | ---- | ---- | 70.30%88.52M |
End cash Position | -1.51%8.66B | -20.79%8.79B | 10.54%11.09B | 29.65%10.04B | -20.80%7.74B | 26.77%9.77B | 21.52%7.71B | 7.52%6.34B | -12.33%5.9B | -5.98%6.73B |
Free cash flow | 202.53%1.82B | -255.56%-1.77B | -62.35%1.14B | 246.46%3.02B | -62.91%872.4M | 105.18%2.35B | -53.91%1.15B | 302.07%2.49B | -3.36%-1.23B | -229.63%-1.19B |
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 |