Pacific Metals
5541
Smile Holdings
7084
Reyuu Japan
9425
Architects Studio Japan
6085
Generation Pass
3195
(Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 150.32%4.65B | -76.61%852M | -41.27%999M | -7.19%10.64B | 168.59%3.44B | -59.17%1.86B | 17.25%3.64B | -32.66%1.7B | 52.31%11.46B | 250.68%1.28B |
Net profit before non-cash adjustment | 63.39%1.9B | 76.38%1.86B | -59.17%1.6B | -23.57%4.14B | -332.47%-1.98B | -17.89%1.16B | -33.25%1.05B | 148.66%3.91B | -3.95%5.42B | 279.11%853M |
Total adjustment of non-cash items | -48.38%479M | -27.98%821M | 119.50%431M | 11.82%4.5B | 168.55%4.65B | 120.43%928M | 3.45%1.14B | -385.16%-2.21B | 41.63%4.03B | 1.82%1.73B |
-Depreciation and amortization | -8.02%780M | -7.95%776M | -3.05%763M | 6.48%3.34B | 9.28%860M | 9.14%848M | 8.77%843M | -1.13%787M | 20.72%3.14B | 13.56%787M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 354.07%3.02B | 317.77%2.77B | ---- | ---- | ---- | -18.33%664M | --664M |
-Disposal profit | ---- | ---- | ---- | 11.41%459M | 54.55%459M | ---- | ---- | ---- | 20,700.00%412M | 4,850.00%297M |
-Other non-cash items | -86.96%-301M | -84.85%45M | 88.92%-332M | -1,161.20%-2.31B | 3,172.22%553M | 54.78%-161M | 40.09%297M | -14,171.43%-3B | 67.55%-183M | -109.63%-18M |
Changes in working capital | 1,074.68%2.27B | -226.29%-1.83B | ---1.03B | -1.24%1.99B | 159.43%775M | -108.59%-233M | 239.34%1.45B | --0 | 310.66%2.02B | 16.20%-1.3B |
-Change in receivables | -230.54%-265M | 125.33%115M | -262.37%-337M | -111.16%-217M | -84.14%127M | 204.10%203M | -200.00%-454M | -110.52%-93M | 251.40%1.94B | 205.39%801M |
-Change in inventory | 133.33%9M | 200.00%6M | -95.83%1M | 70.91%-16M | 53.33%-7M | -58.82%-27M | ---6M | 204.35%24M | -375.00%-55M | -287.50%-15M |
-Change in prepaid assets | 32.07%593M | 11.61%-373M | -244.64%-81M | 57.14%-12M | 59.05%-95M | -13.15%449M | 0.94%-422M | -50.44%56M | 83.43%-28M | 11.45%-232M |
-Change in payables | 1,910.19%1.96B | -279.86%-1.82B | -62.30%161M | 973.08%1.14B | 89.78%-197M | -104.83%-108M | 536.64%1.01B | 305.29%427M | -121.10%-130M | -181.73%-1.93B |
-Change in accrued expense | -13.19%-1.24B | 13.04%1.23B | 5.27%-934M | 150.76%100M | 17.86%1.09B | 1.44%-1.09B | 5.63%1.09B | 5.56%-986M | -4.79%-197M | -2.12%924M |
-Provision for loans, leases and other losses | -69.33%50M | 243.75%46M | -57.89%8M | -76.10%158M | -86.89%8M | -67.40%163M | -132.00%-32M | --19M | 595.79%661M | 154.17%61M |
-Changes in other current assets | 550.84%1.17B | -495.79%-1.03B | -71.97%155M | 570.95%843M | 83.62%-150M | -77.05%179M | 152.20%261M | 21.01%553M | -280.85%-179M | -10.90%-916M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.00%-75M | 0.00%-69M | -8.33%-78M | -1.41%-288M | -2.86%-72M | -13.64%-75M | -6.15%-69M | 13.25%-72M | -19.33%-284M | -14.75%-70M |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 8.84%-1.1B | 171.43%5M | 20.75%-1.01B | -14.21%-2.5B | -11M | -7.75%-1.21B | -216.67%-7M | -18.66%-1.27B | -3.94%-2.19B | 0 |
Other operating cash inflow (outflow) | 98.58%-2M | 7.55%-98M | -172.79%-222M | -71.43%6M | -471.43%-52M | -513.04%-141M | -806.67%-106M | 1,933.33%305M | -93.75%21M | -78.13%14M |
Operating cash flow | 703.47%3.47B | -80.06%690M | -146.68%-309M | -12.81%7.86B | 169.85%3.3B | -87.06%432M | 12.99%3.46B | -52.24%662M | 63.29%9.01B | 233.51%1.22B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 41.72%-95M | 87.45%-65M | 49.12%-145M | -20.59%-1.22B | 49.30%-252M | 44.56%-163M | -324.59%-518M | -193.81%-285M | -285.50%-1.01B | -392.08%-497M |
Net intangibles purchase and sale | -49.32%-109M | 43.65%-71M | -81.13%-192M | -22.60%-358M | -1.92%-53M | 36.52%-73M | -53.66%-126M | -146.51%-106M | 44.59%-292M | 7.14%-52M |
Net business purchase and sale | --0 | --0 | --0 | -669.77%-1.32B | 5.56%-51M | 107.14%2M | ---1.59B | 444.44%310M | 97.54%-172M | 98.61%-54M |
Net investment product transactions | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --0 | -237.07%-403M | --0 |
Net changes in other investments | -94.68%15M | 31.11%-31M | 3,238.46%1.22B | 146.94%138M | -275.00%-60M | 5,740.00%282M | 83.33%-45M | -1,200.00%-39M | -700.00%-294M | -200.00%-16M |
Investing cash flow | -493.75%-189M | 92.66%-167M | 839.17%887M | -27.22%-2.76B | 32.79%-416M | 110.86%48M | -190.05%-2.27B | 63.19%-120M | 70.84%-2.17B | 84.57%-619M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -169.92%-1.32B | -37.13%-1.07B | -181.61%-1.82B | 159.38%1.77B | 21.33%-1.57B | -1.62%1.89B | 78.67%-781M | 191.50%2.23B | -156.74%-2.97B | -142.48%-2B |
Net common stock issuance | --0 | ---- | ---- | ---1.52B | ---191M | ---935M | ---- | ---- | --0 | --0 |
Increase or decrease of lease financing | -4.00%-52M | -4.17%-50M | -6.38%-50M | -2.62%-196M | -8.51%-51M | -6.38%-50M | -2.13%-48M | 6.00%-47M | -24.03%-191M | -11.90%-47M |
Cash dividends paid | 1.81%-922M | 25.00%-3M | 2.76%-916M | 0.26%-1.89B | ---1M | 0.95%-939M | ---4M | 0.11%-942M | -0.16%-1.89B | --0 |
Net other fund-raising expenses | --0 | ---- | ---- | 98.06%-3M | 7,600.00%150M | --115M | -166.00%-266M | 96.23%-2M | -1,007.14%-155M | 0.00%-2M |
Financing cash flow | -3,003.80%-2.29B | 24.48%-1.13B | -324.86%-2.79B | 64.75%-1.84B | 18.67%-1.66B | -91.45%79M | 60.85%-1.49B | 540.93%1.24B | -262.79%-5.21B | -143.83%-2.05B |
Net cash flow | ||||||||||
Beginning cash position | -7.71%12.31B | -5.36%12.91B | 27.48%15.12B | 15.93%11.86B | 4.46%13.89B | 40.69%13.33B | 23.90%13.64B | 15.93%11.86B | 14.24%10.23B | 44.52%13.3B |
Current changes in cash | 76.74%988M | -98.36%-603M | -223.98%-2.21B | 99.94%3.26B | 184.87%1.22B | -85.37%559M | 80.12%-304M | 128.63%1.78B | 27.94%1.63B | -240.72%-1.44B |
Cash adjustments other than cash changes | --0 | ---- | ---- | 0.00%-1M | --0 | --0 | ---- | ---- | -200.00%-1M | ---- |
End cash Position | -4.31%13.29B | -7.71%12.31B | -5.36%12.91B | 27.48%15.12B | 27.48%15.12B | 4.46%13.89B | 40.69%13.33B | 23.90%13.64B | 15.93%11.86B | 15.93%11.86B |
Free cash flow | 1,566.84%3.27B | -80.33%554M | -338.38%-646M | -18.29%6.28B | 355.62%3B | -93.31%196M | -1.43%2.82B | -78.18%271M | 62.85%7.69B | 214.83%658M |
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 |