FunPep
4881
Migalo Holdings
5535
Bike O
3377
Leoclan
7681
SMN
6185
(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 | 44.26%12.83B | -16.92%8.89B | 59.77%10.7B | -31.48%6.7B | -22.36%9.78B | 108.05%12.59B | -34.86%6.05B | 11.12%9.29B | -40.23%8.36B | 334.50%13.99B |
Net profit before non-cash adjustment | 173.36%23.25B | -6.91%8.51B | -7.77%9.14B | 36.09%9.91B | 3.96%7.28B | 6.20%7B | -1.74%6.59B | 1.21%6.71B | 7.65%6.63B | -13.13%6.16B |
Total adjustment of non-cash items | -298.18%-14.34B | 395.21%7.24B | 152.80%1.46B | -157.73%-2.77B | -29.03%4.79B | 53.53%6.75B | 274.38%4.4B | 921.68%1.18B | -103.81%-143M | 112.77%3.75B |
-Depreciation and amortization | 6.64%4.39B | 2.77%4.11B | 3.20%4B | 8.08%3.88B | 3.34%3.59B | 6.53%3.47B | 3.92%3.26B | -1.66%3.14B | -1.02%3.19B | 13.97%3.22B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | 1,041.13%1.61B | --141M | ---- | ---- | --70M |
-Share of associates | -162.67%-539M | 332.43%860M | -4.23%-370M | -810.00%-355M | --50M | ---- | -186.94%-366M | 196.48%421M | --142M | ---- |
-Disposal profit | -14,674.77%-15.81B | -872.73%-107M | ---11M | --0 | 792.47%1.01B | -297.30%-146M | --74M | --0 | --0 | ---644M |
-Net exchange gains and losses | -495.06%-482M | ---81M | ---- | -289.47%-432M | 850.00%228M | --24M | ---- | ---- | ---- | -14.89%-270M |
-Other non-cash items | -177.38%-1.9B | 213.33%2.45B | 63.12%-2.16B | -6,792.94%-5.86B | -104.74%-85M | 39.07%1.79B | 154.13%1.29B | 31.42%-2.38B | -353.65%-3.48B | 241.53%1.37B |
Changes in working capital | 157.13%3.91B | -6,621.90%-6.85B | 123.86%105M | 80.83%-440M | -96.49%-2.3B | 76.35%-1.17B | -451.53%-4.94B | -25.07%1.41B | -54.07%1.88B | 172.48%4.08B |
-Change in receivables | 178.93%5.37B | -2,070.43%-6.8B | -86.47%345M | 16,037.50%2.55B | -103.40%-16M | 110.46%470M | -99.38%-4.49B | -291.15%-2.25B | -124.74%-576M | 188.48%2.33B |
-Change in inventory | -109.75%-314M | 131.17%3.22B | -1,701.24%-10.33B | 211.59%645M | -90.69%207M | 127.89%2.22B | -2,398.27%-7.98B | 187.63%347M | -110.64%-396M | -596.30%-188M |
-Change in payables | 16.52%-2.72B | -133.79%-3.26B | 352.81%9.66B | -110.65%-3.82B | 44.40%-1.81B | -140.65%-3.26B | 326.70%8.02B | -21.93%1.88B | 240.33%2.41B | 58.61%-1.72B |
-Provision for loans, leases and other losses | 22,714.29%1.58B | -101.62%-7M | 135.33%433M | 127.34%184M | -11.98%-673M | -21.66%-601M | -134.52%-494M | 225.97%1.43B | -88.00%439M | 212.12%3.66B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -1.82%-503M | -15.15%-494M | 7.14%-429M | 9.77%-462M | 10.96%-512M | -2.86%-575M | 20.03%-559M | 14.23%-699M | 12.55%-815M | 14.50%-932M |
Interest received (cash flow from operating activities) | 28.70%1.38B | 21.24%1.07B | -11.85%885M | -3.09%1B | 8.82%1.04B | 20.51%952M | -67.56%790M | 289.60%2.44B | 18.37%625M | 31.02%528M |
Tax refund paid | 3.31%-3.21B | -33.82%-3.32B | -33.33%-2.48B | 2.00%-1.86B | -60.29%-1.9B | -27.12%-1.19B | 22.89%-933M | -32.53%-1.21B | 78.07%-913M | -153.28%-4.16B |
Other operating cash inflow (outflow) | 0 | -98.92%1M | -85.99%93M | 664M | 0 | 1M | 0 | -100.26%-1M | -52.08%392M | -25.16%818M |
Operating cash flow | 70.66%10.49B | -29.88%6.15B | 45.12%8.77B | -28.07%6.04B | -28.72%8.4B | 120.24%11.79B | -45.50%5.35B | 28.31%9.82B | -25.28%7.65B | 416.70%10.24B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 64.65%-1.2B | 38.92%-3.38B | -62.77%-5.54B | 44.40%-3.4B | -74.16%-6.12B | 33.71%-3.51B | -39.10%-5.3B | -48.00%-3.81B | 73.54%-2.58B | -431.28%-9.73B |
Net business purchase and sale | 2.38%430M | 219.32%420M | ---352M | --0 | ---- | ---- | ---- | ---- | ---- | --547M |
Net investment product transactions | 103.55%2.81B | 1,189.72%1.38B | --107M | ---- | 673.77%350M | -245.24%-61M | -92.98%42M | --598M | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | 29.65%-363M | 37.45%-516M | -4.56%-825M | -13.04%-789M | -23.54%-698M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | --1M | ---- | --1M | ---- |
Net changes in other investments | -276.47%-128M | 53.42%-34M | -101.29%-73M | 710.33%5.65B | 26.27%697M | 781.48%552M | -117.88%-81M | -10.83%453M | 150.40%508M | -250.67%-1.01B |
Investing cash flow | 218.43%1.92B | 72.39%-1.62B | -360.89%-5.86B | 144.25%2.25B | -49.82%-5.07B | 42.17%-3.39B | -63.32%-5.86B | -25.57%-3.59B | 73.79%-2.86B | -248.10%-10.89B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -62.55%-4.66B | 28.75%-2.87B | -441.72%-4.03B | 65.81%-743M | -220.03%-2.17B | -228.02%-679M | 92.37%-207M | 52.79%-2.71B | -218.89%-5.75B | 241.59%4.83B |
Net common stock issuance | -82.55%-1.62B | -165.87%-888M | -102.42%-334M | ---165M | ---- | -120,700.00%-1.21B | ---1M | ---- | ---- | ---- |
Increase or decrease of lease financing | -11.06%-231M | 10.34%-208M | 0.00%-232M | 6.45%-232M | 9.82%-248M | 2.14%-275M | 1.06%-281M | 10.69%-284M | -4.61%-318M | 7.32%-304M |
Cash dividends paid | 1.96%-1.9B | 0.56%-1.94B | 0.41%-1.95B | 0.81%-1.96B | 2.13%-1.98B | -0.05%-2.02B | -0.05%-2.02B | -0.20%-2.02B | -66.58%-2.01B | -50.37%-1.21B |
Net other fund-raising expenses | 0.00%-28M | -16.67%-28M | -9.09%-24M | 95.06%-22M | -1,834.78%-445M | -9.52%-23M | -40.00%-21M | 82.76%-15M | -2,800.00%-87M | 81.25%-3M |
Financing cash flow | -42.33%-8.45B | 9.65%-5.93B | -110.31%-6.57B | 35.52%-3.12B | -15.17%-4.84B | -66.27%-4.21B | 49.72%-2.53B | 38.40%-5.03B | -346.11%-8.17B | 172.73%3.32B |
Net cash flow | ||||||||||
Beginning cash position | -5.96%13.61B | -18.48%14.47B | 40.34%17.75B | -11.05%12.65B | 39.38%14.22B | -22.87%10.2B | 8.72%13.22B | -22.61%12.16B | 23.42%15.72B | -29.11%12.73B |
Current changes in cash | 382.32%3.96B | 61.64%-1.4B | -170.82%-3.66B | 440.63%5.16B | -136.15%-1.52B | 238.28%4.19B | -352.12%-3.03B | 135.71%1.2B | -226.32%-3.37B | 146.72%2.67B |
Effect of exchange rate changes | 15.53%625M | 43.50%541M | 698.41%377M | -16.67%-63M | 69.32%-54M | -2,055.56%-176M | 106.34%9M | 22.40%-142M | -158.28%-183M | -34.31%314M |
Cash adjustments other than cash changes | --1M | ---- | ---- | 200.00%1M | 0.00%-1M | ---1M | ---- | ---- | -200.00%-1M | 0.00%1M |
End cash Position | 33.71%18.19B | -5.96%13.61B | -18.48%14.47B | 40.34%17.75B | -11.05%12.65B | 39.38%14.22B | -22.87%10.2B | 8.72%13.22B | -22.61%12.16B | 23.42%15.72B |
Free cash flow | 51.70%3.83B | -19.50%2.53B | 18.91%3.14B | 15.75%2.64B | -67.55%2.28B | 28,004.00%7.03B | -99.58%25M | 18.32%6.01B | 2,060.43%5.08B | 134.26%235M |
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 |