FunPep
4881
Liberta
4935
True Data
4416
AR Advanced Technology
5578
Leoclan
7681
(Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 359.06%14.49B | 133.13%21.85B | 3.49%5.52B | 269.70%5.44B | 205.54%7.73B | -68.08%3.16B | -75.38%9.37B | -52.78%5.34B | -90.23%1.47B | -462.57%-7.32B |
Net profit before non-cash adjustment | 146.03%6.88B | 42.43%29.52B | 82.04%9B | 147.79%9.62B | 21.09%8.1B | -46.31%2.8B | -29.23%20.72B | -41.52%4.94B | -54.01%3.88B | -18.40%6.69B |
Total adjustment of non-cash items | -45.01%2.25B | 33.58%12.8B | -40.24%4.01B | 195.71%2.07B | 234.91%2.62B | -0.49%4.09B | 17.06%9.58B | 42.36%6.72B | -41.32%700M | -204.29%-1.95B |
-Depreciation and amortization | 24.34%2.58B | 11.35%9.18B | 15.81%2.65B | 12.41%2.28B | 11.93%2.18B | 4.54%2.07B | -3.98%8.25B | 0.18%2.29B | -6.66%2.03B | -7.91%1.94B |
-Reversal of impairment losses recognized in profit and loss | --0 | -90.61%217M | -99.47%12M | 800.00%9M | 3,500.00%68M | 245.95%128M | -25.21%2.31B | -17.48%2.28B | --1M | ---2M |
-Share of associates | 11.57%-107M | 81.40%-495M | 22.62%-171M | 95.62%-90M | 51.50%-113M | 20.92%-121M | -209.06%-2.66B | 31.15%-221M | -1,287.84%-2.05B | 14.65%-233M |
-Disposal profit | --0 | 135.29%54M | 30,100.00%300M | -7,750.00%-157M | 40.67%-89M | --0 | 87.24%-153M | 99.79%-1M | 96.00%-2M | ---150M |
-Remuneration paid in stock | --5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -111.13%-224M | 108.92%3.84B | -48.55%1.22B | -96.55%25M | 116.61%582M | -10.38%2.01B | 228.26%1.84B | 399.58%2.37B | 192.23%724M | -1,045.10%-3.5B |
Changes in working capital | 243.70%5.36B | 2.22%-20.46B | -18.60%-7.49B | -100.67%-6.25B | 75.22%-2.99B | -754.39%-3.73B | -3,582.20%-20.93B | -238.40%-6.32B | -157.48%-3.12B | -50.08%-12.07B |
-Change in receivables | 694.50%12.65B | -490.86%-14.03B | 44.28%-3.88B | -123.12%-1.1B | -30.11%-6.92B | -119.16%-2.13B | 121.15%3.59B | 16.57%-6.96B | 10,931.82%4.77B | 37.97%-5.32B |
-Change in inventory | 57.09%-3.63B | 44.90%-6.9B | -37.27%1.33B | 69.12%-1.8B | 153.52%2.02B | -67.09%-8.45B | -10.42%-12.53B | 372.79%2.13B | -12.99%-5.83B | -87.69%-3.77B |
-Change in payables | -3,327.27%-1.13B | 68.81%-2.91B | -12.24%-165M | -179.74%-2.75B | 100.97%35M | 99.28%-33M | -157.82%-9.33B | -102.28%-147M | -124.96%-982M | -176.62%-3.61B |
-Provision for loans, leases and other losses | -338.27%-1.08B | 1,733.33%1.27B | 273.27%1.68B | 61.85%-177M | -329.43%-686M | 310.23%452M | -96.54%69M | -64.51%449M | -1,446.67%-464M | -25.99%299M |
-Changes in other current assets | -122.55%-1.45B | 177.54%2.11B | -261.50%-6.46B | 29.87%-425M | 675.53%2.57B | 1,069.98%6.43B | -125.26%-2.73B | -287.64%-1.79B | -109.02%-606M | 112.89%331M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.71%-139M | -33.75%-535M | -102.53%-160M | -23.81%-130M | -1.94%-105M | -23.89%-140M | 1.72%-400M | 24.76%-79M | -7.14%-105M | -1.98%-103M |
Interest received (cash flow from operating activities) | 27.43%302M | 56.04%1.6B | 31.54%342M | 84.83%658M | 46.77%364M | 46.30%237M | -34.77%1.03B | -19.75%260M | -58.65%356M | 40.11%248M |
Tax refund paid | -67.86%-3.24B | 35.95%-5.76B | 6.95%-830M | 13.03%-2.54B | -32.47%-461M | 60.07%-1.93B | -69.50%-8.99B | 0.34%-892M | -66.53%-2.92B | -535.00%-348M |
Other operating cash inflow (outflow) | -1M | 200.00%1M | 1M | 0 | 0 | 0 | -1M | 0 | -300.00%-2M | 200.00%1M |
Operating cash flow | 761.93%11.41B | 1,597.53%17.16B | 5.40%4.88B | 387.36%3.43B | 200.03%7.53B | -74.07%1.32B | -97.02%1.01B | -56.47%4.63B | -108.49%-1.2B | -446.02%-7.53B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -0.84%-3.62B | -24.42%-19.75B | 12.08%-4.93B | -79.90%-6.78B | -38.56%-4.45B | -9.35%-3.59B | -122.98%-15.88B | -169.68%-5.61B | -152.07%-3.77B | -53.07%-3.21B |
Net investment product transactions | 1,835.59%1.02B | 31.33%-57M | -296.00%-198M | 164.62%252M | -110.97%-52M | 49.57%-59M | 93.88%-83M | 94.13%-50M | -351.61%-390M | 182.01%474M |
Net changes in other investments | 21.11%109M | 0.00%286M | 71.62%127M | -171.01%-49M | 63.89%118M | 26.76%90M | 284.52%286M | 113.19%74M | -64.97%69M | 14.29%72M |
Investing cash flow | 30.10%-2.49B | -24.57%-19.52B | 10.43%-5.01B | -60.80%-6.57B | -64.45%-4.39B | -6.90%-3.56B | -110.89%-15.67B | -86.64%-5.59B | -257.88%-4.09B | -2.03%-2.67B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -43.45%-1.91B | 91.26%4.62B | -112.65%-551M | 496.60%4.66B | 154.22%1.84B | 10.81%-1.33B | 5,150.00%2.42B | 4,794.38%4.36B | -143.93%-1.18B | 145.82%723M |
Net common stock issuance | ---68M | 0.00%-1M | 0.00%-1M | --0 | --0 | --0 | ---1M | ---1M | --0 | --0 |
Increase or decrease of lease financing | 0.40%-250M | -22.64%-1.08B | -6.46%-313M | -103.57%-285M | -7.51%-229M | -8.19%-251M | -18.62%-879M | ---294M | ---140M | ---213M |
Cash dividends paid | -32.92%-7.01B | 12.10%-5.38B | 50.00%-1M | 90.91%-1M | 29.66%-102M | 11.52%-5.27B | -30.55%-6.12B | -100.00%-2M | -450.00%-11M | -13.28%-145M |
Cash dividends for minorities | -23.64%-863M | -10.61%-949M | -28.95%-245M | -66.67%-10M | -33.33%4M | -4.49%-698M | 19.44%-858M | ---190M | ---6M | --6M |
Net other fund-raising expenses | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -33.72%-10.09B | 48.80%-2.78B | -128.72%-1.11B | 427.87%4.36B | 308.38%1.51B | 9.56%-7.55B | 15.62%-5.44B | 1,128.99%3.87B | -154.75%-1.33B | 119.45%370M |
Net cash flow | ||||||||||
Beginning cash position | -3.18%84.54B | -18.48%87.32B | 1.52%84.36B | -8.01%82.37B | -22.27%78.04B | -18.48%87.32B | 28.95%107.11B | -15.29%83.1B | 9.93%89.54B | 21.17%100.39B |
Current changes in cash | 88.04%-1.17B | 74.40%-5.15B | -142.66%-1.24B | 118.54%1.23B | 147.37%4.65B | -48.91%-9.79B | -200.23%-20.1B | -59.94%2.91B | -143.05%-6.61B | -319.61%-9.82B |
Effect of exchange rate changes | -520.28%-2.11B | 659.29%2.37B | 7.75%1.42B | 349.71%769M | 68.90%-321M | 451.75%503M | -92.18%312M | -24.97%1.32B | -86.70%171M | -209.79%-1.03B |
Cash adjustments other than cash changes | --1M | 200.00%1M | ---- | ---- | ---- | ---- | ---1M | ---- | ---- | ---- |
End cash Position | 4.13%81.26B | -3.18%84.54B | -3.18%84.54B | 1.52%84.36B | -8.01%82.37B | -22.27%78.04B | -18.48%87.32B | -18.48%87.32B | -15.29%83.1B | 9.93%89.54B |
Free cash flow | 443.47%7.79B | 82.23%-2.72B | 92.92%-70M | 32.59%-3.35B | 126.54%2.96B | -224.55%-2.27B | -157.55%-15.3B | -111.89%-989M | -139.45%-4.96B | -14,797.37%-11.17B |
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 |