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 | -826.46%-1.75B | -110.82%-189M | 636.71%1.75B | 146.56%237M | -186.86%-509M | -77.95%586M | 51.89%2.66B | 1,632.67%1.75B | -93.32%101M | 55.02%1.51B |
Net profit before non-cash adjustment | 56.26%661M | 159.51%423M | -80.31%163M | 168.54%828M | -225.44%-1.21B | 1.90%963M | -18.60%945M | -25.77%1.16B | 27.26%1.56B | 11.32%1.23B |
Total adjustment of non-cash items | -114.14%-84M | -38.51%594M | 8,881.82%966M | -100.87%-11M | 2,386.27%1.27B | -66.45%51M | 16.03%152M | 287.14%131M | 75.78%-70M | -353.51%-289M |
-Depreciation and amortization | 16.42%156M | 0.75%134M | -0.75%133M | 25.23%134M | 12.63%107M | -13.64%95M | 11.11%110M | 11.24%99M | 2.30%89M | -1.14%87M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --15M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 98.70%-5M | -433.91%-384M |
-Share of associates | -90.04%50M | -42.43%502M | 4,063.64%872M | -101.88%-22M | 3,451.52%1.17B | -10.81%33M | 32.14%37M | 115.38%28M | 137.14%13M | 2.78%-35M |
-Disposal profit | 92.86%-1M | ---14M | --0 | -227.55%-125M | 284.91%98M | ---53M | --0 | 50.94%-26M | -352.38%-53M | 250.00%21M |
-Net exchange gains and losses | -1,475.00%-220M | 180.00%16M | 16.67%-20M | -185.71%-24M | 500.00%28M | -130.43%-7M | 283.33%23M | -78.57%6M | 800.00%28M | ---4M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 240.91%225M | --66M |
-Other non-cash items | -56.82%-69M | -131.58%-44M | -173.08%-19M | 118.98%26M | -705.88%-137M | 5.56%-17M | -300.00%-18M | 102.45%9M | -817.50%-367M | 32.20%-40M |
Changes in working capital | -92.87%-2.33B | -295.31%-1.21B | 206.19%618M | -1.93%-582M | -33.41%-571M | -127.51%-428M | 240.48%1.56B | 132.81%457M | -343.11%-1.39B | 336.78%573M |
-Change in receivables | -1,168.94%-3.72B | -118.89%-293M | 213.54%1.55B | 36.93%-1.37B | -244.90%-2.17B | -199.84%-628M | 220.73%629M | 45.33%-521M | -361.81%-953M | 142.72%364M |
-Change in inventory | -577.78%-43M | -91.18%9M | -37.42%102M | 343.28%163M | 17.28%-67M | -169.83%-81M | 462.50%116M | 23.81%-32M | -75.00%-42M | -117.14%-24M |
-Change in prepaid assets | 1,664.29%219M | -111.02%-14M | 155.46%127M | 72.93%-229M | -204.83%-846M | 1,394.44%807M | --54M | ---- | ---- | ---- |
-Change in payables | 232.21%1.53B | -40.34%-1.16B | 19.94%-823M | -178.06%-1.03B | 293.39%1.32B | -216.41%-681M | 18.66%585M | 296.41%493M | -304.84%-251M | -106.34%-62M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 161.90%143M | -185.56%-231M |
-Provision for loans, leases and other losses | 322.88%263M | -117.23%-118M | -9.39%685M | -48.82%756M | 645.96%1.48B | 34.69%198M | 880.00%147M | --15M | ---- | ---- |
-Changes in other current assets | -1,096.39%-827M | 111.98%83M | -186.30%-693M | 329.43%803M | -101.15%-350M | -145.08%-174M | 142.77%386M | 135.89%159M | -147.58%-443M | 186.44%931M |
-Changes in other current liabilities | -10.68%251M | 184.89%281M | -203.76%-331M | 398.44%319M | -51.15%64M | 136.29%131M | -205.25%-361M | 124.18%343M | 137.78%153M | -235.45%-405M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | 0 | 76.92%-3M | 13.33%-13M | -15.38%-15M | -225.00%-13M | -4M | |||
Interest received (cash flow from operating activities) | 50.00%69M | 187.50%46M | -36.00%16M | 4.17%25M | 0.00%24M | -14.29%24M | 47.37%28M | -62.75%19M | -8.93%51M | 60.00%56M |
Tax refund paid | 19.15%-363M | -256.35%-449M | 82.15%-126M | -57.94%-706M | -26.63%-447M | 33.02%-353M | -9.34%-527M | -115.18%-482M | 68.41%-224M | -62.61%-709M |
Other operating cash inflow (outflow) | 0 | -1M | 0 | 300.00%2M | -1M | 0 | 0 | -50.00%1M | 2M | 0 |
Operating cash flow | -244.86%-2.05B | -136.31%-593M | 458.90%1.63B | 52.00%-455M | -488.52%-948M | -88.68%244M | 67.31%2.16B | 1,940.00%1.29B | -108.14%-70M | 49.31%860M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -61.84%-123M | 47.22%-76M | -37.14%-144M | 5.41%-105M | -200.00%-111M | 50.00%-37M | -164.29%-74M | 86.21%-28M | -480.00%-203M | 59.30%-35M |
Net intangibles purchase and sale | 8.62%-106M | -78.46%-116M | -209.52%-65M | 16.00%-21M | -108.33%-25M | 63.64%-12M | 19.51%-33M | 44.59%-41M | -362.50%-74M | 46.67%-16M |
Net business purchase and sale | ---- | ---- | ---- | -194.44%-34M | 136.00%36M | ---100M | ---- | ---- | 62.03%-101M | ---266M |
Net investment product transactions | 100.46%5M | ---1.08B | --0 | --213M | --0 | --129M | --0 | -95.20%48M | 900.00%1B | 300.00%100M |
Advance cash and loans provided to other parties | -3,165.00%-653M | -100.00%-20M | ---10M | ---- | -49.08%-1.14B | ---762M | ---- | 36.67%-297M | ---469M | ---- |
Repayment of advance payments to other parties and cash income from loans | -82.41%35M | --199M | ---- | ---- | ---- | ---- | ---- | 66.67%10M | 0.00%6M | 0.00%6M |
Net changes in other investments | -105.36%-3M | 300.00%56M | -286.67%-28M | -60.53%15M | -30.91%38M | 2,850.00%55M | -128.57%-2M | 158.33%7M | -300.00%-12M | 100.00%6M |
Investing cash flow | 18.20%-845M | -318.22%-1.03B | -463.24%-247M | 105.68%68M | -64.79%-1.2B | -566.97%-727M | 63.79%-109M | -304.76%-301M | 171.71%147M | -150.00%-205M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --1.5B | --0 | -3,946.15%-526M | ---13M | ---- | -60.61%143M | --363M | ---- | ---- | ---- |
Net common stock issuance | --0 | ---28M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 50.00%-3M | 0.00%-6M |
Cash dividends paid | 0.00%-235M | 0.00%-235M | 0.00%-235M | -9.81%-235M | -11.46%-214M | -12.28%-192M | 20.09%-171M | -42.67%-214M | 0.00%-150M | 0.00%-150M |
Net other fund-raising expenses | -33.33%-8M | 25.00%-6M | -166.67%-8M | ---3M | ---- | ---- | 0.00%-1M | 0.00%-1M | 50.00%-1M | 66.67%-2M |
Financing cash flow | 567.29%1.26B | 65.02%-269M | -206.37%-769M | -17.29%-251M | -336.73%-214M | -125.65%-49M | 188.84%191M | -39.61%-215M | 2.53%-154M | 2.47%-158M |
Net cash flow | ||||||||||
Beginning cash position | -34.67%3.56B | 12.75%5.45B | -11.68%4.83B | -30.15%5.47B | -6.37%7.83B | 36.50%8.37B | 14.37%6.13B | -1.42%5.36B | 10.11%5.44B | 7.16%4.94B |
Current changes in cash | 13.83%-1.63B | -407.13%-1.9B | 196.71%617M | 72.97%-638M | -343.61%-2.36B | -123.78%-532M | 189.77%2.24B | 1,102.60%772M | -115.49%-77M | 50.15%497M |
Effect of exchange rate changes | 128.57%16M | --7M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 200.00%1M |
Cash adjustments other than cash changes | ---- | 0.00%-1M | 0.00%-1M | 50.00%-1M | -100.00%-2M | ---1M | ---- | ---2M | ---- | --1M |
End cash Position | -45.43%1.94B | -34.67%3.56B | 12.75%5.45B | -11.68%4.83B | -30.15%5.47B | -6.37%7.83B | 36.50%8.37B | 14.37%6.13B | -1.42%5.36B | 10.11%5.44B |
Free cash flow | -181.78%-2.27B | -159.29%-807M | 334.25%1.36B | 46.40%-581M | -655.90%-1.08B | -90.47%195M | 68.26%2.05B | 450.43%1.22B | -142.89%-347M | 75.87%809M |
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 |