Hephaist
6433
Okamoto Glass
7746
Beat Holdings
9399
Living Technologies
4445
Btm
5247
(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 | 137.17%22.11B | -62.34%9.32B | 315.76%24.75B | 8.16%5.95B | -6.11%5.5B | -21.36%5.86B | 674.84%7.45B | -90.00%962M | -13.32%9.62B | 247.15%11.1B |
Net profit before non-cash adjustment | 24.27%29.47B | 42.42%23.72B | 196.60%16.65B | -24.65%5.61B | -0.84%7.45B | 56.67%7.51B | 110.91%4.8B | -60.59%2.27B | 65.05%5.77B | -21.44%3.5B |
Total adjustment of non-cash items | -20.20%3.87B | 159.88%4.85B | -67.45%1.87B | 22.46%5.74B | 43.61%4.68B | -16.96%3.26B | 67.68%3.93B | -27.98%2.34B | -10.46%3.25B | 36.13%3.63B |
-Depreciation and amortization | -3.56%4.75B | 13.57%4.92B | 2.80%4.33B | 18.43%4.22B | 13.96%3.56B | 2.86%3.12B | 4.94%3.04B | -10.82%2.89B | 5.15%3.25B | 17.83%3.09B |
-Reversal of impairment losses recognized in profit and loss | 15.96%603M | --520M | --0 | 338.36%1.02B | --232M | ---- | ---- | ---- | ---- | ---- |
-Share of associates | 116.67%36M | -24.86%-216M | 23.79%-173M | 42.09%-227M | -29.80%-392M | -127.07%-302M | 19.88%-133M | -8.50%-166M | -4.79%-153M | -708.33%-146M |
-Disposal profit | 76.53%-173M | -108.78%-737M | -292.22%-353M | -429.41%-90M | 73.44%-17M | 90.50%-64M | 2.60%-674M | -12.70%-692M | -839.76%-614M | -38.52%83M |
-Other non-cash items | -469.42%-1.34B | 118.70%363M | -337.00%-1.94B | -37.00%819M | 158.45%1.3B | -70.36%503M | 454.58%1.7B | -60.47%306M | 27.09%774M | 172.76%609M |
Changes in working capital | 41.63%-11.24B | -408.97%-19.25B | 215.50%6.23B | 18.64%-5.39B | -34.89%-6.63B | -287.31%-4.92B | 65.25%-1.27B | -714.81%-3.65B | -85.01%594M | 200.99%3.96B |
-Change in receivables | 50.62%-4.17B | 5.57%-8.44B | -2,930.51%-8.94B | -117.63%-295M | 181.93%1.67B | 35.93%-2.04B | -255.30%-3.19B | -135.58%-897M | -52.60%2.52B | 173.15%5.32B |
-Change in inventory | 20.62%-7.56B | -415.82%-9.52B | 46.60%-1.85B | 47.49%-3.46B | 17.76%-6.58B | -153.27%-8.01B | -479.93%-3.16B | 120.36%832M | -48.37%-4.09B | -161.78%-2.75B |
-Change in payables | -181.76%-3.97B | -2.86%4.86B | 294.10%5B | -235.42%-2.58B | -163.21%-768M | -72.25%1.22B | 234.38%4.38B | -219.56%-3.26B | 70.74%2.73B | 253.76%1.6B |
-Provision for loans, leases and other losses | 181.93%234M | -77.20%83M | 2,015.79%364M | 93.36%-19M | -188.54%-286M | 2.87%323M | 681.48%314M | -50.00%-54M | -105.84%-36M | -26.14%616M |
-Changes in other current assets | 167.95%4.23B | -153.42%-6.23B | 1,122.67%11.65B | 243.31%953M | -118.50%-665M | 828.94%3.6B | 240.73%387M | 48.11%-275M | 34.89%-530M | 10.25%-814M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 2.74%-71M | 42.06%-73M | 26.74%-126M | -8.86%-172M | 1.86%-158M | 29.39%-161M | 38.04%-228M | 20.17%-368M | 5.92%-461M | 13.12%-490M |
Interest received (cash flow from operating activities) | 72.58%428M | 7.36%248M | 22.22%231M | -5.50%189M | 8.70%200M | -6.12%184M | 15.98%196M | -16.34%169M | 32.89%202M | 16.03%152M |
Tax refund paid | -17.01%-7.18B | -173.45%-6.14B | 13.82%-2.25B | -45.69%-2.61B | -60.07%-1.79B | -26.21%-1.12B | 32.85%-885M | -10.48%-1.32B | -2.67%-1.19B | -62.29%-1.16B |
Other operating cash inflow (outflow) | 357.14%18M | 0.00%-7M | 0.00%-7M | 56.25%-7M | -45.45%-16M | 15.38%-11M | 27.78%-13M | 35.71%-18M | 85.34%-28M | 18.72%-191M |
Operating cash flow | 356.61%15.3B | -85.17%3.35B | 573.11%22.6B | -10.26%3.36B | -21.34%3.74B | -27.08%4.76B | 1,238.57%6.52B | -107.04%-573M | -13.47%8.14B | 418.98%9.4B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 48.98%-3.03B | -441.57%-5.94B | 82.88%-1.1B | -158.18%-6.41B | -118.87%-2.48B | -25.86%-1.13B | 32.36%-901M | 44.50%-1.33B | -29.73%-2.4B | -85.00%-1.85B |
Net intangibles purchase and sale | 35.73%-232M | -1.40%-361M | 6.32%-356M | -41.26%-380M | -34.50%-269M | -33.33%-200M | -44.23%-150M | 63.89%-104M | -138.02%-288M | 43.46%-121M |
Net business purchase and sale | -99.07%2M | --214M | --0 | ---- | -298.29%-1.17B | -131.27%-293M | --937M | ---- | ---- | ---- |
Net investment product transactions | -2,256.93%-15.72B | -15.63%729M | --864M | --0 | ---- | --135M | ---- | -65.71%418M | 287.25%1.22B | -823.33%-651M |
Net changes in other investments | 355.20%957M | -535.59%-375M | 70.50%-59M | 21.26%-200M | -919.35%-254M | -94.67%31M | 876.00%582M | 67.11%-75M | -156.18%-228M | 82.13%-89M |
Investing cash flow | -214.41%-18.03B | -784.88%-5.73B | 90.73%-648M | -67.50%-6.99B | -185.56%-4.17B | -412.18%-1.46B | 142.82%468M | 35.59%-1.09B | 37.40%-1.7B | 2.45%-2.71B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 160.06%3.06B | 67.03%-5.09B | -420.16%-15.44B | -30.65%4.82B | 380.25%6.95B | 61.25%-2.48B | -949.07%-6.4B | 116.36%754M | -413.36%-4.61B | 62.41%-898M |
Net common stock issuance | --0 | --0 | 2,259,900.00%22.6B | ---1M | --0 | ---1M | --0 | 0.00%-1M | 99.95%-1M | -107.07%-2.2B |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 10.49%916M |
Cash dividends paid | -4.61%-3.54B | -159.86%-3.39B | -11.46%-1.3B | 0.00%-1.17B | -33.91%-1.17B | -29.14%-873M | 0.00%-676M | -40.54%-676M | 9.76%-481M | -4.31%-533M |
Net other fund-raising expenses | -22.27%-313M | 24.71%-256M | 4.76%-340M | 8.46%-357M | -8.03%-390M | 16.82%-361M | -18.58%-434M | 49.73%-366M | -9.47%-728M | -111.14%-665M |
Financing cash flow | 90.86%-798M | -258.27%-8.73B | 67.44%5.52B | -38.91%3.3B | 245.16%5.39B | 50.53%-3.72B | -2,499.31%-7.51B | 95.03%-289M | -72.34%-5.82B | -219.12%-3.38B |
Net cash flow | ||||||||||
Beginning cash position | -24.43%32B | 192.45%42.35B | 3.20%14.48B | 51.52%14.03B | -5.63%9.26B | 4.17%9.81B | -19.60%9.42B | 2.20%11.72B | 50.07%11.47B | 48.12%7.64B |
Current changes in cash | 68.29%-3.53B | -140.46%-11.12B | 8,300.60%27.47B | -106.75%-335M | 1,281.90%4.96B | 19.23%-420M | 73.40%-520M | -415.32%-1.96B | -81.30%620M | 77.52%3.32B |
Effect of exchange rate changes | 73.05%1.33B | -17.95%768M | 19.54%936M | 272.47%783M | -243.94%-454M | -169.47%-132M | 155.88%190M | 7.36%-340M | -172.10%-367M | -16.83%509M |
Cash adjustments other than cash changes | -200.00%-1M | 100.19%1M | -54,000.00%-539M | -99.62%1M | --261M | ---- | 36,250.00%723M | -100.00%-2M | ---1M | ---- |
End cash Position | -6.86%29.81B | -24.43%32B | 192.45%42.35B | 3.20%14.48B | 51.52%14.03B | -5.63%9.26B | 4.17%9.81B | -19.60%9.42B | 2.20%11.72B | 50.07%11.47B |
Free cash flow | 489.27%11.83B | -114.41%-3.04B | 674.45%21.09B | -539.11%-3.67B | -74.43%836M | -32.04%3.27B | 250.80%4.81B | -159.94%-3.19B | -27.62%5.32B | 1,488.77%7.36B |
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 |