Axel Mark
3624
Renascience
4889
Ecomott
3987
Festaria Holdings
2736
Tecnisco
2962
(Q1)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 2.45%4.27B | -369.88%-5.18B | 124.39%7.6B | -245.18%-7.24B | -234.55%-9.71B | 18.04%4.17B | 29.31%1.92B | -58.24%3.39B | 45.84%-2.1B | 58.81%-2.9B |
Net profit before non-cash adjustment | 31.04%-1.14B | 81.53%5.09B | 79.90%5.46B | -65.61%532M | 322.02%746M | -14.23%-1.65B | -82.97%2.81B | 0.66%3.04B | -76.62%1.55B | -105.08%-336M |
Total adjustment of non-cash items | -53.06%-2B | -107.83%-175M | 3.57%2.53B | -201.80%-509M | -193.27%-887M | 21.09%-1.31B | 121.21%2.24B | -40.96%2.44B | 106.60%500M | 114.32%951M |
-Depreciation and amortization | 7.95%475M | -2.35%1.87B | 1.41%504M | -1.46%473M | -4.81%455M | -4.76%440M | -0.78%1.92B | 1.84%497M | 1.05%480M | 3.24%478M |
-Share of associates | -2.63%-39M | -53.98%-348M | -200.00%-102M | 3.88%-99M | -172.50%-109M | 22.45%-38M | -117.31%-226M | -160.71%-34M | 15.57%-103M | 24.53%-40M |
-Disposal profit | 77.27%-5M | -1,401.64%-1.83B | -130.56%-33M | -46.58%-321M | ---1.46B | -100.00%-22M | 85.46%-122M | 157.14%108M | ---219M | --0 |
-Other non-cash items | -44.13%-2.43B | -80.06%133M | 15.46%2.16B | -264.33%-562M | -56.53%223M | 18.04%-1.69B | 105.78%667M | -47.31%1.87B | 104.32%342M | 107.59%513M |
Changes in working capital | 3.97%7.41B | -223.21%-10.1B | 81.51%-387M | -75.32%-7.26B | -172.01%-9.57B | 7.44%7.12B | 29.77%-3.12B | -317.79%-2.09B | -42.11%-4.14B | 49.83%-3.52B |
-Change in receivables | 13.20%13.67B | -1,790.61%-5.58B | -47.86%-10.17B | -97.50%-3.24B | -398.71%-4.24B | 24.48%12.07B | 102.80%330M | -32.01%-6.88B | 49.89%-1.64B | 71.75%-851M |
-Change in inventory | -46.90%-7.03B | -26.80%-6.32B | 881.01%6.04B | -3,649.09%-4.12B | -35.52%-3.45B | -62.69%-4.78B | -194.27%-4.98B | -88.92%616M | 67.74%-110M | 26.61%-2.55B |
-Change in payables | -6.07%-1.26B | -318.65%-1.45B | -39.98%1.38B | -46.97%552M | -1,036.17%-2.2B | 59.24%-1.19B | -25.78%665M | 302.27%2.3B | -48.05%1.04B | 156.49%235M |
-Provision for loans, leases and other losses | -1,380.00%-74M | -60.39%143M | 50.88%86M | 84.00%-4M | 0.00%66M | -101.90%-5M | 97.27%361M | -22.97%57M | -600.00%-25M | -32.65%66M |
-Changes in other current assets | 104.79%2.1B | 519.52%3.11B | 25.50%2.27B | 86.88%-447M | 161.52%259M | -59.35%1.02B | -93.69%502M | 5,590.91%1.81B | -159.95%-3.41B | -98.58%-421M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -132.00%-58M | 12.68%-124M | 7.41%-25M | -3.03%-34M | 23.08%-40M | 16.67%-25M | 15.48%-142M | 25.00%-27M | -3.13%-33M | -13.04%-52M |
Interest received (cash flow from operating activities) | -15.94%116M | 8.94%268M | 90.91%21M | -16.82%89M | 53.85%20M | 20.00%138M | 1.23%246M | 22.22%11M | 9.18%107M | 62.50%13M |
Tax refund paid | -136.89%-1.31B | 82.40%-869M | 28.48%-339M | 204.17%50M | 67.07%-27M | 87.24%-553M | -893.73%-4.94B | -224.66%-474M | -104.90%-48M | -215.38%-82M |
Other operating cash inflow (outflow) | 0.00%-1M | -200.00%-1M | 0 | 0.00%-1M | 200.00%1M | -200.00%-1M | -99.99%1M | 100.00%2M | -100.02%-1M | -100.01%-1M |
Operating cash flow | -19.05%3.02B | -102.71%-5.91B | 150.33%7.26B | -244.33%-7.13B | -222.58%-9.76B | 620.53%3.73B | -119.48%-2.91B | -63.48%2.9B | -170.71%-2.07B | -3,298.88%-3.03B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 14.97%-142M | 48.67%-827M | 35.24%-261M | 45.02%-149M | 60.69%-250M | 44.52%-167M | 16.70%-1.61B | 28.04%-403M | -31.55%-271M | -2.25%-636M |
Net intangibles purchase and sale | 11.76%-15M | 47.25%-96M | -3.23%-32M | -500.00%-24M | 70.51%-23M | 75.36%-17M | -29.08%-182M | -40.91%-31M | 60.00%-4M | 1.27%-78M |
Net investment product transactions | -1.39%-1.17B | 340.24%2.62B | -6.98%920M | -10.03%556M | 8,915.38%2.29B | -16.82%-1.15B | -61.02%594M | 32.40%989M | 810.34%618M | -105.53%-26M |
Net changes in other investments | -12.26%-119M | 110.12%25M | 72.36%212M | 88.12%-48M | -129.20%-33M | -34.18%-106M | -146.08%-247M | 356.25%123M | -222.05%-404M | 432.35%113M |
Investing cash flow | -0.14%-1.45B | 218.74%1.72B | 23.75%839M | 649.18%335M | 416.75%1.99B | -0.49%-1.44B | -9,540.00%-1.45B | 479.49%678M | -317.86%-61M | -136.60%-627M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -182.74%-4.75B | 313.84%8.73B | -49.37%-4.66B | 147.82%8.12B | 299.25%6.95B | -900.00%-1.68B | 116.92%2.11B | 51.99%-3.12B | 283.07%3.28B | 213.51%1.74B |
Cash dividends paid | -15.46%-941M | 0.00%-1.13B | --0 | 0.00%-314M | --0 | 0.00%-815M | -19.98%-1.13B | --0 | 0.00%-314M | --0 |
Net other fund-raising expenses | 2.04%-48M | -8.29%-196M | -8.70%-50M | 0.00%-47M | -13.64%-50M | -11.36%-49M | -135.06%-181M | -91.67%-46M | -135.00%-47M | -144.44%-44M |
Financing cash flow | -125.59%-5.74B | 825.88%7.41B | -48.78%-4.71B | 166.12%7.76B | 306.66%6.9B | -291.99%-2.54B | 105.93%800M | 51.47%-3.16B | 237.29%2.92B | 215.83%1.7B |
Net cash flow | ||||||||||
Beginning cash position | 61.30%9.18B | -37.97%5.69B | 3.33%5.69B | 1.08%4.68B | -14.62%5.54B | -37.97%5.69B | 20.70%9.18B | -27.19%5.5B | -30.92%4.63B | -0.49%6.49B |
Current changes in cash | -1,502.69%-4.17B | 190.45%3.22B | 718.84%3.39B | 22.96%964M | 55.27%-875M | 90.72%-260M | -344.77%-3.56B | -73.10%414M | -5.88%784M | -1,168.85%-1.96B |
Effect of exchange rate changes | 26.17%135M | 264.86%270M | 148.43%108M | -53.85%42M | -86.02%13M | -5.31%107M | -37.82%74M | -375.31%-223M | 264.00%91M | 3,200.00%93M |
Cash adjustments other than cash changes | ---- | --1M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | --2M |
End cash Position | -7.02%5.15B | 61.30%9.18B | 61.30%9.18B | 3.33%5.69B | 1.08%4.68B | -14.62%5.54B | -37.97%5.69B | -37.97%5.69B | -27.19%5.5B | -30.92%4.63B |
Free cash flow | -19.28%2.86B | -44.99%-6.83B | 182.67%6.97B | -211.51%-7.31B | -168.02%-10.03B | 426.24%3.54B | -136.60%-4.71B | -66.45%2.46B | -186.44%-2.35B | -373.80%-3.74B |
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 |