Axel Mark
3624
Renascience
4889
Ecomott
3987
Festaria Holdings
2736
Tecnisco
2962
(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 | 326.29%2.02B | -67.99%473.37M | 666.66%1.48B | -106.93%-261M | 12,333.83%3.77B | -101.29%-30.79M | 16.85%2.39B | 64.06%2.05B | -63.81%1.25B | 51.75%3.44B |
Net profit before non-cash adjustment | 797.51%820.6M | 9.02%-117.65M | 89.12%-129.3M | -613.61%-1.19B | -85.29%231.35M | 26.76%1.57B | 789.54%1.24B | -90.83%139.51M | -25.96%1.52B | -42.52%2.06B |
Total adjustment of non-cash items | 108.98%835.97M | -36.23%400.02M | -47.23%627.25M | -26.05%1.19B | 128.58%1.61B | -48.46%703.17M | -37.26%1.36B | 1,588.34%2.17B | -87.74%128.81M | 1,747.82%1.05B |
-Depreciation and amortization | -4.21%645.64M | 5.52%673.98M | -2.28%638.7M | -15.57%653.58M | -17.64%774.1M | -8.32%939.93M | -14.48%1.03B | -6.63%1.2B | -2.15%1.28B | 13.16%1.31B |
-Reversal of impairment losses recognized in profit and loss | 96.23%524.06M | -31.09%267.06M | -17.10%387.57M | -56.65%467.53M | 222.41%1.08B | -28.80%334.5M | -47.24%469.78M | 226.45%890.5M | -6.78%272.78M | 343.30%292.63M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 46.35%124.73M | 1,614.85%85.23M |
-Disposal profit | -290.61%-124.04M | -174.94%-31.76M | 82.34%-11.55M | -683.54%-65.41M | 102.44%11.21M | -54.71%-460.17M | -12,623.45%-297.43M | 100.17%2.38M | -73.80%-1.38B | 35.49%-794.38M |
-Other non-cash items | 58.83%-209.69M | -31.44%-509.27M | -391.38%-387.46M | 151.85%132.98M | -130.83%-256.45M | -166.62%-111.1M | 100.95%166.77M | 148.23%82.99M | -211.00%-172.08M | 346.39%155.03M |
Changes in working capital | 89.20%361.36M | -80.53%190.99M | 475.25%981.04M | -113.56%-261.43M | 183.59%1.93B | -971.92%-2.31B | 19.90%-215.23M | 33.51%-268.71M | -219.54%-404.12M | 127.19%338.05M |
-Change in receivables | 38.74%-133M | -380.11%-217.13M | -544.20%-45.22M | 108.73%10.18M | 31.74%-116.56M | 8.55%-170.76M | -10.90%-186.73M | -26.65%-168.38M | 14.96%-132.95M | -34.80%-156.34M |
-Change in inventory | -57.29%60.9M | -78.12%142.58M | 9,079.16%651.54M | -99.68%7.1M | 198.58%2.22B | -3,809.08%-2.25B | 175.91%60.72M | 63.90%-79.98M | -146.65%-221.59M | 139.91%475.02M |
-Change in payables | -15.90%111.39M | -60.84%132.45M | 219.86%338.21M | -8.73%-282.16M | -448.71%-259.5M | 44.41%74.42M | -61.13%51.53M | 201.68%132.58M | 11.20%43.95M | 612.71%39.52M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -364.09%-93.52M | -134.99%-20.15M |
-Provision for loans, leases and other losses | 326.13%30.94M | 84.45%-13.68M | -2,648.13%-87.99M | -95.91%3.45M | 270.35%84.38M | 64.80%-49.54M | 7.97%-140.75M | ---152.93M | ---- | ---- |
-Changes in other current assets | -161.15%-8.64M | -88.66%14.12M | --124.5M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
-Changes in other current liabilities | 125.98%299.78M | --132.66M | ---- | ---- | ---- | --90.92M | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 1.34%-60.13M | -1.30%-60.94M | -2.43%-60.16M | 4.87%-58.74M | 4.25%-61.74M | 6.05%-64.48M | 18.85%-68.63M | 29.34%-84.58M | 15.61%-119.7M | 9.25%-141.85M |
Interest received (cash flow from operating activities) | 4.91%31.97M | -14.34%30.47M | -13.12%35.57M | 53.95%40.94M | 366.89%26.59M | 7.25%5.7M | 22.63%5.31M | -48.65%4.33M | 34.09%8.43M | -51.48%6.29M |
Tax refund paid | 92.51%-51.58M | -268.74%-688.69M | 58.28%-186.77M | 32.14%-447.71M | -67.69%-659.78M | -53.54%-393.46M | -51.34%-256.25M | 50.13%-169.33M | 73.86%-339.55M | 3.81%-1.3B |
Other operating cash inflow (outflow) | -80.99%48.12M | -43.48%253.08M | 442.25%447.74M | -130.82M | 0 | 165.9M | 0 | 0 | 9,295,100.00%92.95M | 0.00%-1K |
Operating cash flow | 27,195.67%1.99B | -99.58%7.28M | 300.08%1.72B | -127.91%-857.32M | 1,068.76%3.07B | -115.32%-317.13M | 15.29%2.07B | 102.04%1.8B | -55.78%888.91M | 159.00%2.01B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 79.41%-499.78M | -100.11%-2.43B | 13.37%-1.21B | 9.97%-1.4B | -175.23%-1.56B | 12,559.89%2.07B | 100.77%16.33M | -265.79%-2.13B | 334.73%1.29B | -5,158.52%-548.09M |
Net intangibles purchase and sale | -448.32%-33.7M | -112.89%-6.15M | 86.35%-2.89M | -4,380.93%-21.15M | 66.97%-472K | 96.59%-1.43M | -3,890.47%-41.86M | 24.31%-1.05M | 95.08%-1.39M | -4,836.78%-28.19M |
Net business purchase and sale | ---- | ---- | ---1.97M | --0 | ---- | ---- | 86.90%-20M | 28.99%-152.68M | ---215M | ---- |
Net investment product transactions | 3.36%-175.83M | 33.64%-181.95M | -284.77%-274.18M | 581.06%148.39M | 94.74%-30.85M | -191.93%-586.75M | -150.41%-200.99M | 180.61%398.71M | -12,218.80%-494.6M | ---4.02M |
Advance cash and loans provided to other parties | 35.73%-10.92M | -82.51%-16.99M | 62.96%-9.31M | 81.01%-25.13M | -17.78%-132.33M | -805.10%-112.36M | 65.85%-12.41M | -267.38%-36.36M | 43.17%-9.9M | -10.71%-17.41M |
Repayment of advance payments to other parties and cash income from loans | -10.65%48.16M | -3.34%53.9M | 5.19%55.76M | 4.36%53.02M | 13.07%50.8M | 13.36%44.93M | 3.06%39.63M | -1.08%38.46M | -5.36%38.87M | -8.20%41.08M |
Net changes in other investments | -165.84%-36.75M | 77.04%-13.83M | -116.80%-60.22M | -454.48%-27.77M | 88.85%-5.01M | 55.91%-44.94M | -1,493.79%-101.93M | -99.44%7.31M | 465.07%1.3B | 43.63%-355.24M |
Investing cash flow | 72.65%-708.82M | -72.15%-2.59B | -18.31%-1.51B | 23.93%-1.27B | -222.41%-1.67B | 525.45%1.37B | 82.90%-321.23M | -198.80%-1.88B | 308.52%1.9B | -54.31%-911.87M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -108.90%-21.63M | -78.15%243.06M | -57.70%1.11B | 354.62%2.63B | 187.00%578.56M | 32.52%-665.02M | -401.14%-985.52M | 115.08%327.26M | -295.77%-2.17B | -11.14%1.11B |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.42%9.93M |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | 8.31%-794K | 22.68%-866K | 51.79%-1.12M | 0.00%-2.32M |
Cash dividends paid | 0.06%-193.8M | -99.40%-193.91M | 49.86%-97.25M | 0.10%-193.94M | -0.38%-194.14M | 0.08%-193.41M | 1.46%-193.56M | 9.21%-196.42M | 8.80%-216.34M | -28.17%-237.22M |
Net other fund-raising expenses | 42.04%-40.18M | 28.88%-69.33M | 41.42%-97.48M | 38.55%-166.4M | 26.65%-270.77M | 27.12%-369.13M | -34.56%-506.48M | 82.11%-376.4M | -234.16%-2.1B | -10.54%-629.61M |
Financing cash flow | -1,166.84%-255.61M | -102.20%-20.18M | -59.56%917.86M | 1,897.22%2.27B | 109.26%113.66M | 27.21%-1.23B | -584.33%-1.69B | 94.51%-246.42M | -1,900.61%-4.49B | -88.74%249.46M |
Net cash flow | ||||||||||
Beginning cash position | -22.34%9.05B | 10.94%11.66B | 1.33%10.51B | 17.11%10.37B | -1.98%8.86B | 0.73%9.03B | -3.57%8.97B | -15.50%9.3B | 13.96%11.01B | 33.07%9.66B |
Current changes in cash | 139.23%1.02B | -331.01%-2.6B | 705.43%1.13B | -90.75%140M | 949.97%1.51B | -382.62%-178M | 119.14%62.98M | 80.66%-329.08M | -226.25%-1.7B | -43.86%1.35B |
Effect of exchange rate changes | 1,254.10%826K | -87.75%61K | 121.70%498K | -187.13%-2.3M | 462.81%2.63M | -134.57%-726K | 182.94%2.1M | 41.63%-2.53M | -1,546.00%-4.34M | --300K |
Cash adjustments other than cash changes | 822,750.00%16.46M | -99.99%2K | 1,096,350.00%21.93M | -300.00%-2K | 200.00%1K | -200.00%-1K | 200.00%1K | ---1K | ---- | -50.00%1K |
End cash Position | 11.48%10.09B | -22.34%9.05B | 10.94%11.66B | 1.33%10.51B | 17.11%10.37B | -1.98%8.86B | 0.73%9.03B | -3.57%8.97B | -15.50%9.3B | 13.96%11.01B |
Free cash flow | 144.24%1.09B | -616.55%-2.46B | 118.92%476.9M | -275.21%-2.52B | 178.44%1.44B | -337.81%-1.83B | -19.03%-419.01M | 84.04%-352.02M | -40.84%-2.2B | 59.04%-1.57B |
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 |