(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 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | (Q1)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 146.83%353.87M | -61.41%45.16M | 26.68%62.09M | 272.97%138.88M | 279.85%107.73M | -59.68%143.36M | 33.93%117.01M | -54.73%49.02M | -74.11%37.24M | -472.43%-59.9M |
Net profit before non-cash adjustment | -64.05%-70.4M | -1,350.88%-158.24M | 62.57%-1.22M | 612.71%75.54M | 135.97%13.51M | -152.41%-42.91M | 116.40%12.65M | -106.75%-3.26M | -121.72%-14.73M | -187.47%-37.57M |
Total adjustment of non-cash items | 115.53%369.71M | 276.15%136.14M | -29.95%72.59M | 51.56%71.35M | 683.65%89.63M | -49.17%171.53M | -71.86%36.19M | 21.90%103.62M | -24.44%47.08M | -124.97%-15.36M |
-Depreciation and amortization | 6.24%260.83M | 1.30%64.89M | 11.13%68.27M | 4.90%62.8M | 7.83%64.87M | 8.17%245.52M | 12.75%64.05M | 12.33%61.43M | 3.67%59.87M | 4.23%60.16M |
-Reversal of impairment losses recognized in profit and loss | -59.97%2.96M | ---- | ---- | ---- | ---- | 682.43%7.39M | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | --0 | --0 | ---- | ---- | ---- | -200.00%-80.5M | --0 | --0 | ---- | ---- |
-Remuneration paid in stock | --6.96M | --5.22M | --1.74M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other non-cash items | 11,409.14%98.96M | 278.88%63.07M | -93.89%2.58M | -87.38%8.55M | 132.79%24.76M | -103.01%-875K | -266.26%-35.26M | 39.16%42.19M | 1,386.48%67.71M | -2,093.11%-75.52M |
Changes in working capital | 270.05%54.56M | -1.34%67.26M | 81.93%-9.28M | -263.60%-8.01M | 165.81%4.59M | 123.12%14.74M | 89.92%68.17M | -105.53%-51.35M | -64.27%4.9M | 92.11%-6.97M |
-Change in receivables | 95.83%-1.09M | -68.21%11.09M | 84.40%-10.66M | -367.84%-6.36M | -44.48%4.84M | -210.24%-26.07M | -6.89%34.9M | -184.64%-68.32M | -104.99%-1.36M | 151.03%8.71M |
-Change in inventory | -90.53%336K | -261.19%-6.48M | -87.34%1.2M | 179.04%1.9M | 149.58%3.72M | 117.77%3.55M | 133.15%4.02M | 7.79%9.44M | 84.12%-2.41M | -427.27%-7.5M |
-Change in payables | 840.23%15.73M | -26.45%19.75M | 487.66%3.08M | -8.91%-13.08M | 148.36%5.98M | 102.59%1.67M | 387.85%26.85M | -103.62%-794K | 7.57%-12.01M | 80.76%-12.37M |
-Change in accrued expense | -25.21%24.33M | 13.92%23.19M | 382.42%5.59M | ---- | ---- | 221.20%32.53M | 209.65%20.36M | 88.57%-1.98M | ---- | ---- |
-Provision for loans, leases and other losses | ---- | ---- | ---- | 209.19%17.15M | -102.92%-9.99M | ---- | ---- | ---- | --5.55M | ---4.92M |
-Changes in other current assets | 397.07%15.26M | 209.76%19.71M | -112.08%-1.32M | -425.64%-3.18M | -99.53%43K | -87.25%3.07M | -146.71%-17.95M | --10.93M | --975K | 263.46%9.12M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -37.16%-10.54M | -27.26%-2.55M | -38.17%-2.8M | -63.73%-3.08M | -18.95%-2.11M | -3.20%-7.68M | -1.57%-2M | -11.51%-2.03M | -5.25%-1.88M | 5.14%-1.77M |
Interest received (cash flow from operating activities) | 25.00%5K | 50.00%3K | 0 | 0.00%2K | 0 | 33.33%4K | 100.00%2K | 0 | 0.00%2K | 0 |
Tax refund paid | -3.03%-6.84M | 0 | 0 | 0 | -3.03%-6.84M | -130.61%-6.63M | 0 | 0 | 0 | -92.68%-6.63M |
Other operating cash inflow (outflow) | 99.96%-1K | 99.96%-1K | 0.00%-1K | 0 | 102.13%1K | 40.53%-2.54M | -167.97%-2.47M | 99.69%-1K | 98.38%-25K | 96.85%-47K |
Operating cash flow | 165.99%336.5M | -62.14%42.61M | 26.19%59.3M | 284.37%135.8M | 244.53%98.79M | -65.39%126.51M | 33.22%112.54M | -65.19%46.99M | -74.17%35.33M | -836.58%-68.36M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -72.08%-56.39M | -34.97%-12M | 91.81%-593K | -399.11%-17.86M | -98.58%-25.94M | -55.05%-32.77M | -90.43%-8.89M | -6.79%-7.24M | 42.26%-3.58M | -274.16%-13.06M |
Net intangibles purchase and sale | -118.84%-6.51M | ---3.1M | --0 | ---446K | 0.44%-2.96M | 95.60%-2.97M | --0 | --0 | --0 | 82.05%-2.97M |
Net changes in other investments | -242.33%-18.31M | -2,014.73%-8.18M | 41.60%-1.86M | 38.04%-1.11M | -29,887.50%-7.15M | -18.61%-5.35M | 87.52%-387K | -1,241.18%-3.19M | -94.89%-1.79M | 109.56%24K |
Investing cash flow | -97.62%-81.2M | -150.96%-23.28M | 76.44%-2.46M | -261.48%-19.42M | -125.15%-36.05M | 55.93%-41.09M | 41.34%-9.28M | 51.31%-10.43M | 84.95%-5.37M | 21.15%-16.01M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -551.39%-541.67M | ---462.5M | -108.34%-62.5M | -110.42%-12.5M | -113.89%-4.17M | 340.00%120M | --0 | -50.00%-30M | 700.00%120M | 250.00%30M |
Net common stock issuance | 62,854.44%1.02B | 110,445.43%1.02B | --2.84M | --0 | --0 | -80.41%1.62M | --920K | --0 | --0 | -90.50%700K |
Increase or decrease of lease financing | -4.30%-209.34M | 1.19%-51.24M | -17.10%-58.8M | 3.80%-47.68M | -5.17%-51.62M | 1.06%-200.71M | -4.19%-51.86M | -4.61%-50.21M | 5.99%-49.56M | 6.29%-49.08M |
Financing cash flow | 439.93%268.86M | 1,087.94%503.27M | -47.68%-118.46M | -185.43%-60.18M | -203.50%-55.79M | 67.66%-79.09M | -28.08%-50.94M | -17.92%-80.21M | 198.11%70.44M | 71.72%-18.38M |
Net cash flow | ||||||||||
Beginning cash position | 1.61%398.95M | 15.54%400.5M | 18.41%462.12M | 40.03%405.91M | 1.61%398.95M | 7.59%392.63M | -4.70%346.63M | 22.66%390.28M | 0.33%289.88M | 7.59%392.63M |
Current changes in cash | 8,183.00%524.15M | 898.79%522.6M | -41.16%-61.62M | -44.01%56.21M | 106.77%6.96M | -77.14%6.33M | 81.13%52.32M | -195.82%-43.65M | 242.97%100.4M | -35.14%-102.75M |
Cash adjustments other than cash changes | ---1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | 131.38%923.1M | 131.38%923.1M | 15.54%400.5M | 18.41%462.12M | 40.03%405.91M | 1.61%398.95M | 1.61%398.95M | -4.70%346.63M | 22.66%390.28M | 0.33%289.88M |
Free cash flow | 201.43%273.6M | -73.46%27.51M | 47.67%58.7M | 270.04%117.5M | 182.82%69.89M | -67.21%90.77M | 44.44%103.65M | -65.07%39.75M | -68.87%31.75M | -683.27%-84.39M |
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 |
No Data