Okamoto Glass
7746
Beat Holdings
9399
Btm
5247
GFA
8783
DREAM VISION
3185
(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 | 38.25%1.49B | 13.79%1.08B | -32.18%948.59M | -23.34%1.4B | 10.94%1.82B | 41.97%1.64B | 5.34%1.16B | -44.11%1.1B | 115.04%1.97B | -43.31%915.13M |
Net profit before non-cash adjustment | -12.25%693.5M | -64.78%790.28M | 89.52%2.24B | 174.05%1.18B | -64.46%432.03M | -12.57%1.22B | 45.89%1.39B | 92.91%952.9M | -48.92%493.97M | 49.90%966.98M |
Total adjustment of non-cash items | -32.89%534.95M | 55.43%797.14M | 51.95%512.87M | -35.61%337.51M | 3.82%524.17M | -8.81%504.87M | 31.67%553.64M | -12.09%420.48M | -11.97%478.32M | 5.31%543.35M |
-Depreciation and amortization | -1.63%522.67M | 15.72%531.33M | 10.88%459.16M | -9.28%414.1M | -3.21%456.46M | 12.22%471.59M | -1.11%420.23M | 3.72%424.94M | -8.21%409.71M | -7.72%446.36M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --22.98M | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -156.85%-17.85M | 654.49%31.4M |
-Disposal profit | 964.89%12.77M | -55.38%1.2M | 198.22%2.69M | -45.33%901K | -76.22%1.65M | 131.44%6.93M | -238.89%-22.05M | -156.27%-6.51M | 71.39%11.56M | -22.32%6.75M |
-Net exchange gains and losses | 234.27%239K | 79.40%-178K | 88.55%-864K | -4,268.51%-7.55M | -70.76%181K | -83.72%619K | 378.24%3.8M | -68.05%795K | 348.80%2.49M | -525.00%-1M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 136.20%10.26M | ---28.35M |
-Other non-cash items | -100.27%-725K | 410.36%264.8M | 155.84%51.88M | -241.04%-92.92M | 155.94%65.88M | -83.03%25.74M | 11,955.33%151.66M | -97.98%1.26M | -29.53%62.15M | 199.74%88.19M |
Changes in working capital | 151.91%263.76M | 71.90%-508.07M | -1,373.40%-1.81B | -114.13%-122.72M | 1,247.73%868.48M | 90.37%-75.67M | -187.06%-785.39M | -127.48%-273.6M | 267.27%995.58M | -231.30%-595.19M |
-Change in receivables | -250.61%-327.57M | 126.69%217.5M | -144.93%-815.05M | -171.64%-332.77M | 64.92%464.47M | 154.76%281.63M | -38.11%-514.28M | -180.70%-372.38M | 495.14%461.44M | -250.00%-116.78M |
-Change in inventory | 777.71%156.21M | 101.12%17.8M | -478.42%-1.58B | -138.75%-273.61M | 638.35%706.12M | 67.40%-131.17M | -32.92%-402.35M | -135.95%-302.69M | 253.57%841.97M | -564.75%-548.25M |
-Change in payables | 173.07%484.91M | -238.49%-663.65M | 3.42%479.21M | 297.48%463.37M | 1.65%-234.64M | -380.24%-238.58M | -75.65%85.13M | 213.58%349.61M | -540.74%-307.82M | -72.87%69.84M |
-Provision for loans, leases and other losses | 77.22%-18.81M | -172.40%-82.57M | 116.21%114.05M | 158.99%52.75M | -641.69%-89.43M | -65.88%16.51M | 17.39%48.39M | --41.22M | ---- | ---- |
-Changes in other current assets | -1,184.14%-30.97M | 175.94%2.86M | 88.41%-3.76M | -247.85%-32.46M | 640.01%21.96M | -78.26%-4.07M | -121.43%-2.28M | --10.64M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -0.15%-17.78M | -24.50%-17.76M | -28.82%-14.26M | 22.70%-11.07M | 22.22%-14.32M | 14.78%-18.42M | 4.22%-21.61M | 29.96%-22.56M | 18.00%-32.22M | 7.42%-39.29M |
Interest received (cash flow from operating activities) | -7.95%3.91M | 16.37%4.25M | -7.31%3.65M | -12.79%3.94M | -1.07%4.52M | 15.59%4.57M | -23.44%3.95M | -7.17%5.16M | -7.90%5.56M | 38.14%6.04M |
Tax refund paid | 107.79%68.65M | -59.68%-881.02M | -17,362.98%-551.73M | 100.88%3.2M | 29.90%-362.57M | -40.92%-517.22M | -134.14%-367.02M | 56.88%-156.75M | -29.90%-363.54M | -36.03%-279.86M |
Other operating cash inflow (outflow) | -1K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1K | 0 |
Operating cash flow | 736.97%1.55B | -52.15%184.83M | -72.31%386.26M | -3.96%1.39B | 30.41%1.45B | 43.91%1.11B | -16.40%773.81M | -41.33%925.64M | 162.06%1.58B | -56.07%602.03M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -128.61%-1.56B | -12.17%-681.45M | -39.58%-607.51M | 33.41%-435.23M | -17.47%-653.58M | -63.84%-556.36M | 28.25%-339.58M | 35.02%-473.28M | -138.06%-728.33M | 27.63%-305.94M |
Net intangibles purchase and sale | 90.34%-5.98M | -67.02%-61.94M | 15.62%-37.08M | -1,095.57%-43.95M | 66.04%-3.68M | -408.69%-10.83M | 47.03%-2.13M | -1.77%-4.02M | 34.75%-3.95M | -87.22%-6.05M |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | --135.7M | ---- | ---- | ---- |
Net changes in other investments | -697.88%-5.64M | 21.09%-707K | 87.15%-896K | -46,373.33%-6.97M | 65.12%-15K | -101.14%-43K | 4,719.51%3.79M | 98.66%-82K | -4,534.09%-6.12M | 58.23%-132K |
Investing cash flow | -110.93%-1.57B | -15.28%-744.09M | -32.78%-645.49M | 26.04%-486.15M | -15.87%-657.27M | -180.50%-567.23M | 57.64%-202.22M | 35.35%-477.38M | -136.57%-738.4M | 50.23%-312.12M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 639.17%1.04B | 102.01%140.4M | 141.62%69.5M | 61.83%-167M | -98.41%-437.5M | 0.68%-220.5M | 54.69%-222M | 2.78%-490M | -44.04%-504M | -78.98%-349.9M |
Net common stock issuance | -36.99%-100K | 80.84%-73K | -80.57%-381K | 77.93%-211K | -295.04%-956K | 92.53%-242K | -391.81%-3.24M | -2.49%-659K | -17.77%-643K | 6.02%-546K |
Increase or decrease of lease financing | -4.06%-27.93M | -111.63%-26.84M | -609.74%-12.68M | ---1.79M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 33.30%-244.15M | -66.66%-366.05M | -43.99%-219.64M | 16.68%-152.53M | 0.01%-183.07M | -29.79%-183.08M | -15.50%-141.06M | 16.68%-122.12M | -19.98%-146.57M | 0.02%-122.15M |
Net other fund-raising expenses | -100.00%-2K | 0.00%-1K | 0.00%-1K | ---1K | ---- | 0.18%-540K | -0.19%-541K | 0.00%-540K | 0.00%-540K | -2.86%-540K |
Financing cash flow | 403.13%765.62M | -54.76%-252.57M | 49.24%-163.2M | 48.27%-321.53M | -53.70%-621.52M | -10.23%-404.36M | 40.19%-366.84M | 5.90%-613.32M | -37.75%-651.75M | -48.42%-473.14M |
Net cash flow | ||||||||||
Beginning cash position | -26.24%2.28B | -11.85%3.09B | 20.49%3.5B | 6.27%2.91B | 5.23%2.73B | 8.54%2.6B | -6.62%2.39B | 7.66%2.56B | -3.42%2.38B | 20.82%2.47B |
Current changes in cash | 191.53%743.09M | -92.18%-811.83M | -171.94%-422.44M | 238.39%587.17M | 22.18%173.52M | -30.64%142.02M | 224.05%204.76M | -188.02%-165.06M | 202.35%187.53M | -143.15%-183.23M |
Effect of exchange rate changes | 85.79%3.99M | -72.09%2.15M | -6.86%7.69M | 495.59%8.26M | 66.46%-2.09M | -1,508.01%-6.22M | 91.55%-387K | 10.39%-4.58M | -167.50%-5.11M | 4,634.38%7.58M |
Cash adjustments other than cash changes | ---- | ---- | 150.00%1K | -100.00%-2K | 50.00%-1K | ---2K | ---- | 50.00%-1K | -100.00%-2K | --91.47M |
End cash Position | 32.82%3.02B | -26.24%2.28B | -11.85%3.09B | 20.49%3.5B | 6.27%2.91B | 5.23%2.73B | 8.54%2.6B | -6.62%2.39B | 7.66%2.56B | -3.42%2.38B |
Free cash flow | 96.98%-16.89M | -114.97%-558.62M | -128.98%-259.86M | 12.77%896.55M | 45.51%795.05M | 27.63%546.38M | -3.86%428.11M | -47.27%445.3M | 191.48%844.48M | -69.33%289.73M |
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 |