Laxus Technologies Inc.
288A
EUCALIA Inc.
286A
Informetis Co.,Ltd.
281A
TMH
280A
Terra Drone
278A
(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 | 66.23%11.31B | -15.67%6.8B | 37.71%8.07B | -8.69%5.86B | 599.64%6.42B | -134.55%-1.28B | 45.73%3.72B | -25.35%2.55B | 25.81%3.42B | 159.75%2.72B |
Net profit before non-cash adjustment | -10.49%9.12B | -12.93%10.18B | 206.59%11.7B | 491.76%3.81B | -35.35%644.63M | -72.31%997.11M | -12.96%3.6B | 83.49%4.14B | 7.31%2.25B | 216.92%2.1B |
Total adjustment of non-cash items | -25.81%2.06B | 28.91%2.77B | 50.00%2.15B | -3.73%1.43B | -9.87%1.49B | 40.67%1.65B | -5.98%1.18B | 9.05%1.25B | -10.28%1.15B | -6.11%1.28B |
-Depreciation and amortization | 2.77%2.69B | 33.13%2.61B | 20.50%1.96B | 5.25%1.63B | 4.24%1.55B | 15.09%1.49B | -1.20%1.29B | -3.43%1.31B | 7.26%1.35B | -7.01%1.26B |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 92.94%-2.71M | -42.58%-38.38M | -120.39%-26.92M |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | -1,683.62%-65.56M | 103.79%4.14M | -212.61%-109.27M | ---34.95M |
-Net exchange gains and losses | 177.70%66.83M | -265.03%-86.02M | -52.09%52.12M | 587.60%108.79M | -147.02%-22.31M | -119.81%-9.03M | 363.69%45.59M | -185.82%-17.29M | -66.37%20.15M | 28.93%59.92M |
-Other non-cash items | -383.16%-695.73M | 80.73%245.7M | 144.72%135.95M | -745.87%-304.03M | -120.30%-35.94M | 285.72%177.03M | -135.85%-95.32M | 48.84%-40.42M | -530.09%-79M | 164.22%18.37M |
Changes in working capital | 102.20%135.43M | -6.48%-6.15B | -1,049.47%-5.78B | -85.78%608.79M | 208.79%4.28B | -271.19%-3.94B | 62.63%-1.06B | -19,123.16%-2.84B | 102.25%14.91M | 32.19%-663.65M |
-Change in receivables | 62.30%-1.48B | -842.24%-3.92B | 177.82%527.87M | -123.09%-678.29M | 306.45%2.94B | -3,172.17%-1.42B | 101.47%46.32M | -746.37%-3.14B | 57.29%-371.23M | 63.27%-869.09M |
-Change in inventory | -97.14%96.61M | 139.72%3.37B | -287.89%-8.49B | -255.01%-2.19B | 1,138.51%1.41B | 105.41%114.08M | -114.92%-2.11B | -884.04%-980.48M | 173.54%125.06M | -190.62%-170.04M |
-Change in payables | 122.28%1.19B | -477.85%-5.36B | -53.95%1.42B | 6,317.34%3.08B | 102.09%47.97M | -339.60%-2.3B | -2.13%958.78M | 146.16%979.64M | 906.06%397.97M | -96.34%39.56M |
-Provision for loans, leases and other losses | 189.51%18.27M | -106.92%-20.42M | 40.87%294.98M | 1,295.49%209.39M | 128.36%15.01M | -114.80%-52.91M | -136.10%-24.63M | 117.38%68.22M | -199.80%-392.61M | 1,218.92%393.4M |
-Changes in other current assets | -149.32%-43.9M | 249.10%89.01M | -62.85%-59.7M | 45.79%-36.66M | -187.24%-67.63M | 162.32%77.52M | -83.98%-124.38M | -162.02%-67.61M | 188.43%109M | -713.36%-123.26M |
-Changes in other current liabilities | 207.97%348.15M | -160.41%-322.44M | 136.50%533.78M | 446.00%225.71M | 81.54%-65.23M | -284.99%-353.45M | -37.37%191.07M | 107.92%305.09M | 123.03%146.73M | -35.97%65.79M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -5.29%-73.07M | -30.86%-69.39M | 1.79%-53.03M | 0.27%-54M | -81.48%-54.14M | -8.61%-29.83M | 40.56%-27.47M | 19.10%-46.21M | 24.04%-57.12M | 2.87%-75.19M |
Interest received (cash flow from operating activities) | 100.15%258.15M | 65.54%128.98M | 29.84%77.91M | -34.45%60.01M | 39.06%91.55M | 14.24%65.84M | -6.20%57.63M | -13.08%61.44M | -12.82%70.69M | 38.75%81.08M |
Tax refund paid | 54.66%-1.83B | -138.78%-4.03B | -205.62%-1.69B | -445.83%-552.48M | 92.52%-101.22M | -64.37%-1.35B | -60.97%-823.09M | -192.55%-511.34M | -33.33%-174.78M | -43.56%-131.09M |
Other operating cash inflow (outflow) | 500.00%4K | -125.00%-1K | 4K | 0 | 0 | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 1K |
Operating cash flow | 241.40%9.67B | -55.79%2.83B | 20.56%6.4B | -16.38%5.31B | 344.22%6.35B | -188.97%-2.6B | 42.32%2.92B | -36.89%2.05B | 25.67%3.25B | 176.99%2.59B |
Investing cash flow | ||||||||||
Capital expenditures | ---- | ---- | ---- | -9.24%-2.69B | -23.35%-2.46B | -32.28%-2B | 3.97%-1.51B | 23.72%-1.57B | -46.52%-2.06B | 11.65%-1.41B |
Net PPE purchase and sale | 39.91%-1.63B | 48.44%-2.72B | -12,354.52%-5.27B | -31.18%43.01M | 167.72%62.5M | -27.00%23.35M | 302.01%31.98M | 85.47%7.96M | -88.69%4.29M | -23.23%37.92M |
Net business purchase and sale | ---933.6M | --0 | ---1.73B | ---- | ---- | -395.39%-376.82M | -129.65%-76.07M | 191.00%256.52M | -236.43%-281.88M | -794.80%-83.79M |
Net investment product transactions | -591.85%-187.08M | -90.53%38.04M | 322.86%401.72M | 1.15%-180.26M | -698.37%-182.36M | -148.24%-22.84M | -57.22%47.35M | -79.64%110.67M | 4,427.19%543.54M | 152.66%12.01M |
Net changes in other investments | 69.81%-20.13M | -1,699.68%-66.68M | -106.17%-3.71M | 27.76%60M | 131.99%46.96M | 23.96%-146.81M | -8,396.48%-193.06M | 120.23%2.33M | -213.68%-11.5M | 2,448.36%10.12M |
Investing cash flow | -1.01%-2.77B | 58.40%-2.75B | -138.42%-6.6B | -9.15%-2.77B | -0.64%-2.54B | -48.29%-2.52B | -42.27%-1.7B | 33.87%-1.19B | -26.30%-1.81B | 7.90%-1.43B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -134.08%-1.83B | 118.29%5.37B | 227.01%2.46B | -74.49%-1.94B | -116.15%-1.11B | 1,713.19%6.87B | 43.59%-425.94M | -25.75%-755.14M | 34.41%-600.52M | -185.48%-915.6M |
Net common stock issuance | -14,353.69%-101.75M | 34.02%-704K | -290.84%-1.07M | -217.44%-273K | 61.26%-86K | 79.56%-222K | -64.80%-1.09M | -301.83%-659K | 41.84%-164K | 26.94%-282K |
Cash dividends paid | 19.96%-1B | -212.50%-1.25B | 0.00%-400.14M | 0.00%-400.15M | 0.00%-400.15M | 0.00%-400.15M | -60.00%-400.16M | 0.00%-250.11M | 0.00%-250.11M | 0.00%-250.11M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | -22.43%-14.85M | 21.75%-12.13M | ---15.5M | ---- |
Net other fund-raising expenses | -277.80%-591.83M | -17.36%-156.65M | -238.15%-133.48M | 292.34%96.62M | -145.87%-50.23M | 6,084.26%109.51M | 20.47%-1.83M | 2.91%-2.3M | 51.03%-2.37M | -486.67%-4.84M |
Financing cash flow | -188.95%-3.52B | 105.80%3.96B | 185.93%1.93B | -43.59%-2.24B | -123.71%-1.56B | 879.79%6.58B | 17.29%-843.87M | -17.46%-1.02B | 25.81%-868.66M | -242.83%-1.17B |
Net cash flow | ||||||||||
Beginning cash position | 34.12%16.43B | 19.30%12.25B | 4.53%10.27B | 28.80%9.82B | 24.07%7.63B | 6.77%6.15B | -4.48%5.76B | 7.31%6.03B | 1.51%5.62B | 5.06%5.53B |
Current changes in cash | -16.79%3.37B | 134.10%4.05B | 470.82%1.73B | -86.57%302.89M | 54.57%2.26B | 283.81%1.46B | 336.48%380.18M | -127.73%-160.77M | 5,359.51%579.81M | -105.46%-11.02M |
Effect of exchange rate changes | 442.22%719.02M | -47.61%132.61M | 78.12%253.1M | 342.22%142.1M | -384.51%-58.67M | 118.71%20.62M | 108.62%9.43M | 35.41%-109.43M | -279.59%-169.42M | 45.15%94.34M |
Cash adjustments other than cash changes | -150.00%-1K | 100.00%2K | 200.00%1K | ---1K | ---- | ---- | 200.00%1K | 50.00%-1K | ---2K | ---- |
End cash Position | 24.87%20.52B | 34.12%16.43B | 19.30%12.25B | 4.53%10.27B | 28.80%9.82B | 24.07%7.63B | 6.77%6.15B | -4.48%5.76B | 7.31%6.03B | 1.51%5.62B |
Free cash flow | 7,912.86%8B | -91.18%99.81M | -56.82%1.13B | -32.61%2.62B | 184.57%3.89B | -425.22%-4.6B | 193.27%1.41B | -59.62%482.09M | 0.88%1.19B | 280.14%1.18B |
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 |