FunPep
4881
SMN
6185
Leoclan
7681
Migalo Holdings
5535
GFA
8783
(Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (Q4)Mar 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 11.13B | 137.89%418.46B | 28.89%116.75B | 97.66%127.88B | -41.88%175.9B | 90.58B | 64.7B | -17.65%302.67B | 29.41%367.54B | -25.77%54.1B |
Net profit before non-cash adjustment | --139.89B | 17.58%309.19B | -78.92%6.93B | 43.00%121.73B | 6.84%262.97B | --32.88B | --85.13B | 33.75%246.12B | -6.25%184.01B | 50.51%39.17B |
Total adjustment of non-cash items | ---61.73B | 18.96%212.95B | 54.36%123.9B | 36.00%24.39B | 15.59%179.01B | --80.27B | --17.94B | -9.10%154.87B | 22.27%170.37B | 37.82%62.64B |
-Depreciation and amortization | --79.23B | 10.54%284.94B | 15.41%76.4B | 7.69%71.78B | 15.21%257.76B | --66.2B | --66.65B | 6.62%223.74B | 0.73%209.84B | -3.13%53.88B |
-Reversal of impairment losses recognized in profit and loss | --544M | 126.92%5.98B | 143.89%3.51B | 50.85%1.25B | 11.23%2.63B | --1.44B | --826M | -21.28%2.37B | 20.51%3.01B | 22.20%1.53B |
-Share of associates | ---909M | 1.06%-3.28B | -54.18%-1.4B | 39.57%-426M | 24.70%-3.31B | ---910M | ---705M | -161.41%-4.4B | -14.27%-1.68B | -129.27%-940M |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Other non-cash items | ---140.59B | 4.34%-74.69B | 235.23%45.4B | 1.29%-48.21B | -16.81%-78.07B | --13.54B | ---48.84B | -63.85%-66.84B | 41.72%-40.79B | 174.09%8.16B |
Changes in working capital | ---67.03B | 61.03%-103.68B | 37.60%-14.09B | 52.46%-18.24B | -170.62%-266.08B | ---22.58B | ---38.36B | -847.13%-98.32B | 125.49%13.16B | -3,485.45%-47.7B |
-Change in receivables | ---7.13B | 63.20%-82.99B | 50.65%-49.89B | 139.44%5.68B | -177.54%-225.49B | ---101.1B | ---14.39B | -102.94%-81.25B | 28.00%-40.04B | -32.95%-84.33B |
-Change in inventory | ---14.61B | 59.56%-28.39B | 68.13%8.93B | 40.16%-7.32B | 36.53%-70.21B | --5.31B | ---12.23B | -435.06%-110.61B | -2.32%-20.67B | -157.43%-25.06B |
-Change in payables | ---45.3B | -74.03%7.69B | -63.30%26.87B | -41.40%-16.6B | -68.33%29.62B | --73.21B | ---11.74B | 26.63%93.54B | 205.43%73.87B | -17.28%61.69B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -2.65B | -82.55%-18.11B | -23.11%-4.47B | -48.82%-4.04B | -98.42%-9.92B | -3.63B | -2.71B | 7.99%-5B | 9.99%-5.43B | 19.44%-2.23B |
Interest received (cash flow from operating activities) | 71.99B | 27.41%122.21B | 11.49%4.14B | 23.86%54.47B | 12.95%95.92B | 3.71B | 43.97B | 16.52%84.92B | -2.01%72.88B | 44.26%880M |
Tax refund paid | -96.39B | -17.98%-78.97B | -91.71%-13.94B | -22.78%-32.09B | -8.83%-66.94B | -7.27B | -26.14B | -16.92%-61.51B | -34.35%-52.61B | -122.95%-6.66B |
Other operating cash inflow (outflow) | 1M | 0 | -1M | 2M | 0.00%-1M | 0 | 0 | -1M | 0 | 1M |
Operating cash flow | ---15.93B | 127.52%443.59B | 22.89%102.47B | 83.18%146.22B | -39.28%194.96B | --83.38B | --79.82B | -16.03%321.09B | 22.09%382.39B | -31.95%46.09B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---45.06B | -18.72%-320.91B | -32.80%-93.29B | -10.61%-80.34B | -22.34%-270.31B | ---70.25B | ---72.63B | -7.18%-220.96B | -2.48%-206.16B | -6.91%-55.06B |
Net business purchase and sale | ---572M | 63.17%-14.21B | -178.53%-869M | -2,251.27%-12.06B | -150.03%-38.59B | ---312M | ---513M | -855.67%-15.43B | 77.52%-1.62B | --0 |
Net investment product transactions | ---174M | 21,555.22%232.36B | -191.63%-197M | 19,414.87%229.85B | -43.44%-1.08B | --215M | ---1.19B | 83.04%-755M | -700.72%-4.45B | -2,106.18%-3.57B |
Net changes in other investments | --12.85B | 228.05%150.66B | 173.55%126.55B | -480.97%-110.32B | -1,702.93%-117.66B | ---172.04B | ---18.99B | 103.82%7.34B | -848.32%-191.94B | 336.81%16.67B |
Investing cash flow | ---32.95B | 111.20%47.9B | 113.28%32.19B | 129.07%27.13B | -86.09%-427.64B | ---242.39B | ---93.32B | 43.14%-229.81B | -121.34%-404.16B | 11.05%-41.76B |
Financing cash flow | ||||||||||
Net issuance payments of debt | --93.65B | -145.61%-117.51B | -570.83%-109.93B | -134.54%-10.3B | 1,059.06%257.64B | --23.35B | --29.82B | 15.91%-26.86B | -138.44%-31.95B | -95.21%3.03B |
Net common stock issuance | ---5M | -380.00%-24M | -350.00%-9M | -600.00%-7M | 72.22%-5M | ---2M | ---1M | -28.57%-18M | -55.56%-14M | -133.33%-7M |
Increase or decrease of lease financing | ---18.84B | -9.64%-44.85B | -35.90%-13.72B | 6.47%-10.2B | -148.65%-40.91B | ---10.1B | ---10.91B | 29.24%-16.45B | ---23.25B | ---- |
Cash dividends paid | ---43.47B | -11.11%-62.1B | --0 | -11.11%-31.05B | -12.50%-55.89B | --0 | ---27.94B | -6.66%-49.68B | 6.25%-46.57B | --0 |
Cash dividends for minorities | ---1.82B | -18.44%-3.17B | --0 | 20.96%-724M | -18.32%-2.67B | ---9M | ---916M | -38.91%-2.26B | 23.36%-1.63B | 90.91%-2M |
Net other fund-raising expenses | --2.01B | -28.87%18.16B | -21.69%3.72B | -21.29%6.81B | 708.49%25.52B | --4.75B | --8.66B | 252.81%3.16B | 94.62%-2.07B | 116.34%4.25B |
Financing cash flow | --31.53B | -214.05%-209.49B | -766.52%-119.94B | -3,424.73%-45.47B | 299.42%183.69B | --18B | ---1.29B | 12.67%-92.11B | -1,386.85%-105.48B | -143.11%-15.99B |
Net cash flow | ||||||||||
Beginning cash position | --496.85B | -17.95%202.73B | 39.49%476.91B | -3.47%352.49B | 3.71%247.09B | --341.9B | --365.16B | -33.48%238.25B | 49.76%358.14B | -19.15%245.18B |
Current changes in cash | ---17.35B | 675.66%282B | 110.44%14.72B | 964.39%127.88B | -5,773.86%-48.99B | ---141.01B | ---14.79B | 99.34%-834M | -203.03%-127.26B | -120.14%-11.65B |
Effect of exchange rate changes | --8.32B | 161.53%12.11B | 183.22%5.22B | 59.11%-3.46B | -52.10%4.63B | --1.84B | ---8.47B | 31.42%9.67B | 263.46%7.36B | 258.88%4.72B |
Cash adjustments other than cash changes | --1M | 0.00%2M | 0.00%1M | 300.00%2M | --2M | --1M | ---1M | ---- | ---- | ---- |
End cash Position | --487.82B | 145.08%496.85B | 145.08%496.85B | 39.49%476.91B | -17.95%202.73B | --202.73B | --341.9B | 3.71%247.09B | -33.48%238.25B | -33.48%238.25B |
Free cash flow | ---61.96B | 199.64%94.66B | -102.94%-220M | 3,009.48%57.74B | -213.49%-95.01B | --7.48B | --1.86B | -47.69%83.71B | 64.64%160.03B | -214.46%-13.21B |
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 |