Topcon
7732
TEMONA
3985
Forside
2330
Okamoto Glass
7746
Delta-Fly Pharma
4598
(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 | 44.77%10.48B | 2.64%2.99B | 71.70%1.08B | 30.64%1.59B | 94.40%4.82B | 31.80%7.24B | 128.25%2.92B | -52.88%629M | -26.16%1.21B | 100.57%2.48B |
Net profit before non-cash adjustment | -58.00%3.13B | -55.35%614M | -48.98%1.1B | -46.58%1.18B | -86.09%239M | 51.42%7.45B | -17.62%1.38B | 230.46%2.15B | 6.82%2.21B | 222.33%1.72B |
Total adjustment of non-cash items | 20.33%3.58B | 26.73%991M | 10.93%893M | 8.30%731M | 35.29%966M | 34.78%2.98B | 46.17%782M | -30.96%805M | 328.04%675M | -11.08%714M |
-Depreciation and amortization | 5.58%3.27B | 9.87%846M | 4.92%832M | 3.97%812M | 3.57%784M | 4.27%3.1B | 2.26%770M | 5.87%793M | 5.40%781M | 3.56%757M |
-Reversal of impairment losses recognized in profit and loss | 436.84%102M | 3,300.00%102M | ---- | ---- | ---- | -92.28%19M | -25.00%3M | --0 | ---- | ---- |
-Share of associates | 373.53%186M | -2.70%36M | 12.50%45M | 246.15%45M | 137.97%60M | -183.95%-68M | 825.00%37M | 48.15%40M | -48.00%13M | -732.00%-158M |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | 66.67%-5M | --0 | --0 | 44.44%-5M | --0 |
-Other non-cash items | 126.76%19M | 125.00%7M | 157.14%16M | 3.08%-126M | 6.09%122M | 93.41%-71M | 87.50%-28M | -112.56%-28M | 88.43%-130M | 144.68%115M |
Changes in working capital | 218.46%3.77B | 82.76%1.39B | 60.89%-909M | 80.54%-325M | 7,283.67%3.62B | -94.92%-3.19B | 182.07%760M | -383.16%-2.32B | -1,204.69%-1.67B | 149.49%49M |
-Change in receivables | 223.72%605M | -202.63%-507M | 76.07%-190M | -110.69%-1.44B | 454.86%2.74B | 25.46%-489M | 324.55%494M | -171.92%-794M | -35.25%-683M | 36.84%494M |
-Change in inventory | 352.69%2.16B | 82.14%561M | -101.91%-9M | 276.04%632M | 176.39%974M | 27.99%-854M | 134.80%308M | 764.79%472M | -360.26%-359M | -738.82%-1.28B |
-Change in payables | 107.89%62M | -8.35%417M | 67.40%-328M | 255.58%599M | -517.33%-626M | -260.74%-786M | -29.57%455M | -180.22%-1.01B | -180.88%-385M | 154.74%150M |
-Change in accrued expense | 439.39%534M | 212.50%243M | 479.17%91M | 682.35%99M | -71.63%101M | 125.00%99M | 31.65%-216M | ---24M | ---17M | --356M |
-Provision for loans, leases and other losses | -117.11%-330M | -2,400.00%-275M | 61.70%-54M | ---- | ---- | -216.03%-152M | -108.40%-11M | 15.57%-141M | ---- | ---- |
-Changes in other current assets | 194.37%553M | 322.88%711M | ---158M | ---- | ---- | 3.30%-586M | 47.36%-319M | ---- | ---- | ---- |
-Changes in other current liabilities | 145.80%191M | 387.76%239M | 53.72%-261M | 4.87%-215M | 32.10%428M | -378.00%-417M | -84.88%49M | -1,275.00%-564M | -1,355.56%-226M | 235.00%324M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 4.55%552M | 8.15%146M | 2.27%135M | 23.55%425M | -85.54%-154M | 10.23%528M | -83.85%135M | 121.22%132M | 158.65%344M | -162.88%-83M |
Interest received (cash flow from operating activities) | -38.08%-446M | -97.06%-67M | -12.12%-111M | -38.92%-282M | 7.69%14M | 37.16%-323M | 94.21%-34M | -124.44%-99M | -89.72%-203M | 105.78%13M |
Tax refund paid | 32.69%-943M | -52.22%-137M | -23.63%-565M | 211.49%194M | 36.03%-435M | -1,629.63%-1.4B | -38.46%-90M | -85.77%-457M | -124.54%-174M | -41.96%-680M |
Other operating cash inflow (outflow) | -315.41%-1.12B | -205.19%-831M | -154.47%-335M | 143.99%194M | 67.19%-146M | 163.45%519M | 914.43%790M | 230.85%615M | 3.50%-441M | -316.02%-445M |
Operating cash flow | 29.92%8.53B | -43.38%2.11B | -75.12%204M | 186.08%2.12B | 218.97%4.1B | 43.95%6.56B | 172.38%3.72B | 103.98%820M | -61.50%740M | 47.65%1.29B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 7.39%-2.81B | 4.07%-683M | 43.55%-757M | -74.57%-817M | -7.81%-552M | -27.49%-3.03B | -49.58%-712M | -94.63%-1.34B | 49.08%-468M | -73.56%-512M |
Net intangibles purchase and sale | -302.99%-943M | 8.96%-193M | ---285M | ---239M | -927.27%-226M | -680.00%-234M | -6,966.67%-212M | --0 | --0 | -2,100.00%-22M |
Net investment product transactions | -307.14%-58M | ---55M | --2M | ---- | ---- | -69.89%28M | --0 | --0 | ---- | ---- |
Net changes in other investments | -40.00%3M | --10M | --0 | 85.71%-1M | -700.00%-6M | 150.00%5M | --0 | 650.00%11M | -800.00%-7M | 111.11%1M |
Investing cash flow | -17.72%-3.81B | 0.32%-921M | 21.80%-1.04B | -137.58%-1.06B | -47.09%-784M | -39.04%-3.23B | -93.31%-924M | -101.21%-1.33B | 49.43%-447M | -75.91%-533M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -273.84%-1.77B | 9.12%-289M | 10.29%-305M | -161.52%-307M | -176.51%-871M | 94.40%-474M | 91.61%-318M | 61.45%-340M | 116.29%499M | 57.26%-315M |
Net common stock issuance | 95.75%-90M | --0 | --0 | ---90M | --0 | ---2.12B | --0 | --0 | --0 | ---2.12B |
Increase or decrease of lease financing | -24.55%-629M | -73.64%-224M | -9.42%-151M | 14.48%-124M | -39.78%-130M | -15.30%-505M | -15.18%-129M | -24.32%-138M | -28.32%-145M | 8.82%-93M |
Cash dividends paid | -8.75%-460M | -14.29%-16M | 2.92%-233M | ---24M | -10.65%-187M | ---423M | ---14M | ---240M | --0 | ---169M |
Net other fund-raising expenses | -100.00%-2M | ---- | ---- | ---3M | 0.00%1M | 0.00%-1M | ---- | ---- | --0 | 200.00%1M |
Financing cash flow | 16.08%-2.95B | -14.94%-531M | 4.45%-687M | -254.80%-548M | 55.91%-1.19B | 60.51%-3.52B | 88.16%-462M | 27.59%-719M | 111.15%354M | -220.48%-2.69B |
Net cash flow | ||||||||||
Beginning cash position | -0.71%10.29B | 44.95%11.46B | 38.98%13B | 45.78%12.55B | -0.71%10.29B | -37.98%10.36B | -40.44%7.91B | -35.17%9.35B | -48.03%8.61B | -37.98%10.36B |
Current changes in cash | 1,035.45%1.77B | -72.00%653M | -23.92%-1.52B | -21.64%507M | 209.90%2.13B | 97.17%-189M | 177.37%2.33B | 1.84%-1.23B | 130.26%647M | -612.87%-1.94B |
Effect of exchange rate changes | 112.93%247M | 269.23%192M | 91.78%-18M | -162.50%-60M | -28.88%133M | -65.06%116M | -50.48%52M | -330.53%-219M | 4,700.00%96M | 43.85%187M |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | -100.00%-2M | 0.00%-1M | ---- | ---- | ---- | 0.00%-1M |
End cash Position | 19.59%12.3B | 19.59%12.3B | 44.95%11.46B | 38.98%13B | 45.78%12.55B | -0.71%10.29B | -0.71%10.29B | -40.44%7.91B | -35.17%9.35B | -48.03%8.61B |
Free cash flow | 45.11%4.77B | -56.00%1.23B | -59.81%-839M | 284.78%1.06B | 345.31%3.32B | 54.90%3.29B | 215.24%2.79B | -63.04%-525M | -71.98%276M | 29.74%746M |
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 |