GFA
8783
Pixel
2743
Silver Egg Technology
3961
GreenBee
3913
Fruta Fruta
2586
(Q3)Sep 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 6.01B | 5.87B | 81.40%75.98B | -47.04%41.88B | 36.47%79.08B | -17.12%57.95B | -32.21%69.92B | 104.35%103.14B | 46.72%50.47B | -56.36%34.4B |
Net profit before non-cash adjustment | --982M | --18.6B | 189.65%51.44B | -59.43%17.76B | -16.84%43.78B | -21.51%52.64B | 27.29%67.07B | 11.40%52.69B | 0.29%47.3B | 21.77%47.16B |
Total adjustment of non-cash items | --4.36B | --5.43B | 98.02%67.02B | -26.86%33.85B | 42.12%46.27B | -2.28%32.56B | -19.10%33.32B | 71.80%41.18B | 28.88%23.97B | -26.60%18.6B |
-Depreciation and amortization | --9.11B | --9.18B | 22.74%36.37B | -0.38%29.63B | 6.41%29.75B | 7.62%27.95B | 12.92%25.98B | 13.25%23B | 3.00%20.31B | 21.12%19.72B |
-Reversal of impairment losses recognized in profit and loss | --450M | ---- | -9.18%19.24B | 267.17%21.18B | --5.77B | ---- | 1,072.79%3.45B | -90.05%294M | 463.93%2.96B | -84.87%524M |
-Disposal profit | --0 | ---- | --0 | --5.17B | ---- | ---- | ---- | ---- | ---941M | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 35.20%1.45B |
-Other non-cash items | ---5.2B | ---3.75B | 151.53%11.41B | -305.82%-22.14B | 133.62%10.76B | 18.23%4.61B | -78.22%3.9B | 986.57%17.89B | 153.23%1.65B | -168.33%-3.09B |
Changes in working capital | --668M | ---18.15B | -336.79%-42.49B | 11.36%-9.73B | 59.74%-10.97B | 10.55%-27.25B | -428.79%-30.47B | 144.56%9.27B | 33.68%-20.8B | -312.50%-31.36B |
-Change in receivables | --8.41B | --10.46B | -51.70%6.7B | 226.71%13.87B | -151.56%-10.94B | 282.59%21.22B | -207.79%-11.62B | 79.20%-3.78B | 41.33%-18.16B | -579.28%-30.95B |
-Change in inventory | ---5.88B | ---16.89B | -14.14%-37.68B | -706.62%-33.02B | 76.95%-4.09B | 20.78%-17.76B | -194.56%-22.42B | -45.17%-7.61B | 18.75%-5.24B | -42.55%-6.45B |
-Change in payables | ---9.65B | ---11.72B | -438.03%-14.43B | 341.82%4.27B | 103.47%966M | -1,037.38%-27.86B | -81.96%2.97B | 1,529.57%16.48B | -64.12%1.01B | -71.10%2.82B |
-Provision for loans, leases and other losses | --7.79B | ---- | -43.24%2.93B | 66.51%5.16B | 208.40%3.1B | -578.39%-2.86B | -85.71%597M | 162.27%4.18B | -50.64%1.59B | 4.94%3.23B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -705M | -125.70%-2.42B | -10.42%-1.07B | 18.50%-969M | -10.30%-1.19B | -9.89%-1.08B | 26.24%-981M | 34.13%-1.33B | 4.81%-2.02B | |
Interest received (cash flow from operating activities) | 1.29B | 35.44%1.61B | -23.70%1.19B | -1.58%1.56B | -21.99%1.58B | 30.59%2.03B | -58.06%1.55B | 32.68%3.7B | 55.83%2.79B | |
Tax refund paid | -7.65B | -11.36B | 52.51%-9.8B | -32.83%-20.63B | 29.63%-15.53B | -40.65%-22.08B | 8.86%-15.7B | -33.04%-17.22B | 20.85%-12.94B | -0.18%-16.35B |
Other operating cash inflow (outflow) | 0 | 1M | 0 | 0 | 0 | 0 | 100.01%1M | -781.94%-15.38B | -245.35%-1.74B | -50,400.00%-505M |
Operating cash flow | ---1.06B | ---5.49B | 205.95%65.37B | -66.68%21.37B | 76.85%64.13B | -34.27%36.26B | -22.41%55.17B | 86.36%71.11B | 108.34%38.16B | -70.54%18.32B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---15.89B | ---12.31B | -6.30%-38.74B | 7.39%-36.44B | 2.55%-39.35B | -23.22%-40.38B | -15.55%-32.77B | -20.50%-28.36B | -34.35%-23.54B | -9.98%-17.52B |
Net business purchase and sale | ---162M | ---- | -12.61%-518M | 89.62%-460M | 75.49%-4.43B | 14.32%-18.08B | -97.54%-21.1B | -93.37%-10.68B | -42,384.62%-5.52B | ---13M |
Net investment product transactions | ---11M | ---- | 25.45%69M | -93.63%55M | 2.98%864M | 106.14%839M | 155.97%407M | -82.85%159M | 10.36%927M | -0.12%840M |
Advance cash and loans provided to other parties | ---3.15B | ---- | -117.10%-3.39B | -65.36%-1.56B | -73.85%-944M | -237.27%-543M | 56.84%-161M | -3,290.91%-373M | -57.14%-11M | 99.50%-7M |
Repayment of advance payments to other parties and cash income from loans | --1.62B | ---- | -41.05%1.08B | 261.30%1.84B | 167.89%509M | -43.62%190M | -85.28%337M | -35.54%2.29B | 65.78%3.55B | 20.40%2.14B |
Net changes in other investments | ---972M | ---285M | -150.99%-1.78B | -87.80%-708M | -272.15%-377M | 112.97%219M | -100.24%-1.69B | 33.04%-843M | -58.76%-1.26B | -235.56%-793M |
Investing cash flow | ---18.56B | ---12.6B | -16.07%-43.27B | 14.75%-37.28B | 24.28%-43.73B | -5.06%-57.75B | -45.39%-54.97B | -46.26%-37.81B | -68.42%-25.85B | -8.77%-15.35B |
Financing cash flow | ||||||||||
Net issuance payments of debt | --34.82B | --39.34B | -101.62%-771M | 5,951.47%47.63B | -101.57%-814M | 919.48%51.82B | 63.23%5.08B | 160.64%3.11B | 60.94%-5.14B | 55.47%-13.15B |
Net common stock issuance | ---5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | ---7.19B | ---7.17B | 15.82%-12.87B | -182.92%-15.29B | 62.61%-5.4B | -24.19%-14.45B | -11.78%-11.64B | -6.27%-10.41B | -14.16%-9.8B | -55.09%-8.58B |
Cash dividends for minorities | ---886M | ---- | 24.07%-467M | 33.22%-615M | 14.56%-921M | -62.84%-1.08B | -9.24%-662M | -1,217.39%-606M | 24.59%-46M | -45.24%-61M |
Net other fund-raising expenses | ---858M | ---2.35B | 69.14%-3.1B | -1,124.48%-10.05B | -151.07%-821M | 94.64%-327M | -171.79%-6.1B | 20.76%-2.24B | -41.46%-2.83B | -11.59%-2B |
Financing cash flow | --25.88B | --29.81B | -179.38%-17.21B | 372.36%21.68B | -122.13%-7.96B | 370.12%35.96B | -31.22%-13.31B | 43.03%-10.15B | 25.14%-17.81B | 35.51%-23.79B |
Other cash adjustments within cash changes | ---- | --2.07B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash flow | ||||||||||
Beginning cash position | --100.31B | --100.24B | 10.28%93.73B | 1.63%84.99B | 19.85%83.63B | -18.39%69.78B | 40.13%85.5B | -11.09%61.02B | -24.02%68.63B | 18.20%90.32B |
Current changes in cash | --6.26B | --13.8B | -15.13%4.89B | -53.68%5.76B | -14.04%12.44B | 210.38%14.48B | -156.64%-13.11B | 520.77%23.16B | 73.57%-5.5B | -286.44%-20.82B |
Effect of exchange rate changes | ---2.86B | ---- | -45.61%1.62B | 504.77%2.97B | -18.20%-734M | 76.23%-621M | -307.38%-2.61B | 159.86%1.26B | -31.07%-2.11B | -157.11%-1.61B |
Cash adjustments other than cash changes | ---- | --1M | ---- | ---- | --903M | ---- | ---- | --71M | ---- | 1,074.67%731M |
End cash Position | --103.72B | --114.04B | 6.94%100.24B | -2.61%93.73B | 15.08%96.24B | 19.85%83.63B | -18.39%69.78B | 40.13%85.5B | -11.09%61.02B | -24.02%68.63B |
Free cash flow | ---16.92B | ---17.8B | 270.71%25.91B | -162.49%-15.18B | 580.70%24.29B | -123.70%-5.05B | -48.25%21.32B | 203.68%41.2B | 1,668.32%13.57B | -101.93%-865M |
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 |