Twenty-four seven
7074
Alpico Holdings
297A
Branding Technology
7067
Estore
4304
Axel Mark
3624
(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 | 259.27%100.95B | -35.15%28.1B | -11.70%43.33B | -47.91%49.08B | 6.66%94.22B | 5.95%88.33B | 50.29%83.38B | -25.35%55.48B | -0.79%74.32B | 11.55%74.91B |
Net profit before non-cash adjustment | -153.99%-14.48B | -30.66%26.81B | 672.74%38.67B | -67.86%5B | -62.20%15.57B | -36.85%41.19B | 31.76%65.22B | -27.02%49.5B | 24.80%67.83B | 73.96%54.35B |
Total adjustment of non-cash items | 104.52%78.99B | -6.83%38.62B | 6.01%41.46B | -30.86%39.1B | 41.99%56.56B | 11.85%39.83B | 13.41%35.61B | 239.58%31.4B | -68.79%9.25B | 8.62%29.63B |
-Depreciation and amortization | -11.47%41.46B | 2.47%46.84B | 10.57%45.71B | -10.25%41.34B | 4.23%46.06B | 22.73%44.19B | 8.85%36B | 7.65%33.08B | 9.69%30.73B | 14.20%28.01B |
-Reversal of impairment losses recognized in profit and loss | 601.54%39.29B | 164.03%5.6B | 408.63%2.12B | -84.49%417M | 46.17%2.69B | 568.73%1.84B | --275M | ---- | ---- | ---- |
-Share of associates | 2.08%-1.84B | -1,281.62%-1.88B | ---136M | ---- | ---- | 6,236.00%1.58B | --25M | ---- | ---- | ---264M |
-Disposal profit | -142.74%-527M | 213.02%1.23B | -356.10%-1.09B | -62.92%426M | 492.15%1.15B | ---293M | --0 | 58.29%-7.7B | ---18.45B | --0 |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | --1.28B | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | 29.24%1.26B | --978M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 95.36%-656M | -174.98%-14.15B | -67.23%-5.14B | -157.16%-3.08B | 171.89%5.38B | -981.65%-7.49B | -111.49%-692M | 298.84%6.02B | -261.15%-3.03B | -26.28%1.88B |
Changes in working capital | 197.60%36.44B | -1.50%-37.34B | -840.48%-36.79B | -77.51%4.97B | 202.29%22.09B | 141.86%7.31B | 31.34%-17.46B | -820.90%-25.43B | 69.57%-2.76B | -205.12%-9.07B |
-Change in receivables | 219.81%33.21B | -350.05%-27.72B | 175.21%11.08B | -147.38%-14.74B | 2,034.66%31.1B | 115.79%1.46B | 66.97%-9.23B | -565.02%-27.94B | -26.76%-4.2B | -212.49%-3.32B |
-Change in inventory | 148.51%14.17B | -1.27%-29.2B | -415.09%-28.83B | 323.91%9.15B | -348.14%-4.09B | 80.60%-912M | -5.19%-4.7B | 36.60%-4.47B | -9.15%-7.05B | -184.66%-6.46B |
-Change in payables | -153.02%-10.71B | 310.50%20.2B | -235.62%-9.59B | 345.54%7.07B | -160.79%-2.88B | 210.65%4.74B | -144.75%-4.28B | 8.55%9.57B | 298.18%8.82B | 19.36%-4.45B |
-Change in accrued expense | -33.36%767M | 116.24%1.15B | -219.71%-7.09B | 574.14%5.92B | -1,115.45%-1.25B | --123M | ---- | ---- | ---- | 207.40%1.68B |
-Provision for loans, leases and other losses | 44.04%-990M | 24.85%-1.77B | 3.60%-2.35B | ---2.44B | ---- | 152.12%1.9B | 55.46%754M | --485M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---794M | ---- | ---- | -833.13%-3.07B | -109.50%-329M | --3.46B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 6.78%-1.14B | -67.58%-1.23B | 3.56%-731M | 42.27%-758M | -6.14%-1.31B | -60.44%-1.24B | -51.47%-771M | 52.39%-509M | -11.70%-1.07B | 18.41%-957M |
Interest received (cash flow from operating activities) | 111.31%3.44B | 42.47%1.63B | 61.53%1.14B | -40.59%707M | -14.14%1.19B | 21.69%1.39B | 23.00%1.14B | -16.88%926M | -12.97%1.11B | 9.97%1.28B |
Tax refund paid | -7.55%-14.08B | -38.66%-13.09B | -47.74%-9.44B | 33.83%-6.39B | 38.93%-9.66B | -18.37%-15.81B | 6.53%-13.36B | 29.97%-14.29B | -101.65%-20.41B | -7.22%-10.12B |
Other operating cash inflow (outflow) | 0.00%-1M | 50.00%-1M | -2M | 0 | 2.77B | 0 | 0 | -1M | 0 | 0 |
Operating cash flow | 478.56%89.17B | -55.07%15.41B | -19.54%34.3B | -51.11%42.64B | 20.01%87.21B | 3.24%72.67B | 69.19%70.39B | -22.90%41.6B | -17.13%53.96B | 12.84%65.11B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -5.32%-45.8B | -19.88%-43.48B | -18.91%-36.27B | 6.58%-30.5B | 36.22%-32.65B | 15.11%-51.2B | -46.78%-60.31B | -30.68%-41.09B | -16.04%-31.44B | -29.26%-27.09B |
Net intangibles purchase and sale | -1.34%-8.7B | 4.77%-8.58B | -38.83%-9.01B | 18.81%-6.49B | 6.42%-8B | -37.11%-8.55B | 2.52%-6.23B | -48.84%-6.39B | -23.95%-4.3B | -3.03%-3.47B |
Net business purchase and sale | ---- | ---- | ---- | ---- | -105.24%-3.56B | -1,266.14%-1.74B | -101.35%-127M | -55.12%9.4B | --20.94B | ---- |
Net investment product transactions | 749.28%586M | 155.65%69M | 89.00%-124M | -83.25%-1.13B | 79.97%-615M | -1,521.76%-3.07B | 166.46%216M | 97.69%-325M | -2,148.64%-14.05B | ---625M |
Net changes in other investments | 46.29%-1.19B | -2,130.30%-2.21B | 96.75%-99M | -226.38%-3.04B | 184.22%2.41B | -950.74%-2.86B | -163.70%-272M | 127.85%427M | -208.49%-1.53B | -6.55%1.41B |
Investing cash flow | -1.64%-55.1B | -19.11%-54.21B | -10.55%-45.51B | 2.96%-41.17B | 37.07%-42.42B | -1.02%-67.41B | -75.67%-66.72B | -25.01%-37.98B | -2.05%-30.38B | -30.50%-29.77B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -37.86%6.75B | 262.41%10.87B | -139.17%-6.69B | 323.72%17.08B | -119.73%-7.63B | 532.30%38.7B | -39.12%6.12B | 135.19%10.05B | -22.96%-28.56B | -465.18%-23.23B |
Net common stock issuance | 99.92%-2M | -125,450.00%-2.51B | ---2M | ---- | --0 | -650,233.33%-19.51B | ---3M | ---- | ---- | ---- |
Increase or decrease of lease financing | ---- | ---- | -8.26%-1.7B | -24.15%-1.57B | -96.13%-1.27B | ---646M | ---- | ---- | 20.41%-1.51B | -26.06%-1.9B |
Cash dividends paid | -33.00%-8.22B | -49.19%-6.18B | -1.32%-4.14B | 56.35%-4.09B | -6.27%-9.37B | -40.63%-8.82B | -6.65%-6.27B | -58.28%-5.88B | -107.20%-3.71B | ---1.79B |
Cash dividends for minorities | 65.17%-403M | -2.03%-1.16B | -90.27%-1.13B | ---596M | ---- | -194.68%-6.04B | -5.13%-2.05B | 8.63%-1.95B | -26.23%-2.13B | -104.73%-1.69B |
Net other fund-raising expenses | 103.75%66M | -1,421.80%-1.76B | -96.40%133M | 127.71%3.69B | -25.76%-13.33B | -1,298.55%-10.6B | 70.11%-758M | -499.53%-2.54B | -164.58%-423M | -31.91%655M |
Financing cash flow | -143.67%-1.81B | 94.52%-742M | -193.28%-13.54B | 145.93%14.52B | -357.32%-31.6B | -133.68%-6.91B | -856.96%-2.96B | 99.15%-309M | -30.01%-36.34B | -659.69%-27.95B |
Net cash flow | ||||||||||
Beginning cash position | -40.14%82.89B | -8.74%138.49B | 18.35%151.75B | 8.37%128.22B | -2.04%118.32B | 2.36%120.78B | 0.98%117.99B | -13.00%116.84B | 9.87%134.3B | 60.55%122.24B |
Current changes in cash | 181.63%32.27B | -59.78%-39.53B | -254.77%-24.74B | 21.20%15.99B | 902.31%13.19B | -332.20%-1.64B | -78.63%708M | 125.95%3.31B | -272.78%-12.77B | -81.48%7.39B |
Effect of exchange rate changes | 24.43%7.14B | -49.22%5.73B | 54.50%11.29B | 279.56%7.31B | -399.39%-4.07B | -139.20%-815M | 196.12%2.08B | 55.07%-2.16B | -203.02%-4.81B | -22.17%4.67B |
Cash adjustments other than cash changes | ---- | -11,452.08%-21.8B | -18.99%192M | -69.58%237M | 78,000.00%779M | ---1M | ---- | -101.61%-2M | --124M | ---- |
End cash Position | 47.54%122.3B | -40.14%82.89B | -8.74%138.49B | 18.35%151.75B | 8.37%128.22B | -2.04%118.32B | 2.36%120.78B | 0.98%117.99B | -13.00%116.84B | 9.87%134.3B |
Free cash flow | 189.68%33.13B | -165.93%-36.94B | -397.35%-13.89B | -89.97%4.67B | 295.35%46.56B | 282.49%11.78B | 152.38%3.08B | -132.26%-5.88B | -47.26%18.22B | 3.51%34.55B |
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 |