Axel Mark
3624
DREAM VISION
3185
MarketEnterprise
3135
Beauty Kadan Holdings
3041
Seed
7743
(Q1)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 23.87B | -5.82%108.69B | 20.27%115.41B | 73.49%95.95B | -38.08%55.31B | 10.30%89.32B | 6.29%80.97B | 9.92%76.18B | -18.50%69.31B | 5.87%85.04B |
Net profit before non-cash adjustment | --29.97B | -34.54%71.68B | 30.58%109.51B | 107.00%83.86B | 6.56%40.51B | -37.60%38.02B | 30.98%60.92B | 43.66%46.51B | 2.66%32.38B | -42.91%31.54B |
Total adjustment of non-cash items | --3.46B | -11.10%39.1B | 11.68%43.98B | 8.79%39.38B | -4.44%36.2B | -15.04%37.88B | -12.50%44.59B | 14.27%50.96B | 4.77%44.59B | 53.96%42.56B |
-Depreciation and amortization | --14.97B | 28.37%72.07B | 33.58%56.14B | 4.63%42.03B | -9.39%40.17B | -2.39%44.33B | 3.69%45.42B | 6.34%43.8B | 6.75%41.19B | 11.83%38.58B |
-Reversal of impairment losses recognized in profit and loss | --0 | 419.60%1.56B | 5.61%301M | -64.68%285M | 88.11%807M | -69.31%429M | -80.16%1.4B | 187.01%7.05B | 21.47%2.46B | -65.60%2.02B |
-Disposal profit | ---1.96B | 825.98%5B | 75.14%-689M | -117.92%-2.77B | 86.22%-1.27B | -80.08%-9.23B | -21.96%-5.13B | -0.74%-4.2B | -45.42%-4.17B | -7.33%-2.87B |
-Net exchange gains and losses | ---4.9B | -25.97%-8.04B | -76.58%-6.39B | -102.58%-3.62B | -215.61%-1.79B | 215.22%1.54B | -184.76%-1.34B | -7.38%1.58B | -67.03%1.71B | 147.92%5.18B |
-Other non-cash items | ---4.64B | -484.86%-31.49B | -255.61%-5.38B | 301.63%3.46B | -311.33%-1.72B | -80.84%812M | 54.93%4.24B | -19.95%2.74B | 1,076.57%3.42B | -146.73%-350M |
Changes in working capital | ---9.56B | 94.50%-2.1B | -39.56%-38.08B | -27.48%-27.29B | -259.56%-21.41B | 154.68%13.42B | -15.23%-24.54B | -177.70%-21.29B | -170.08%-7.67B | 527.76%10.94B |
-Change in receivables | --746M | 850.42%19.42B | 116.64%2.04B | -27.23%-12.28B | -218.42%-9.65B | 539.64%8.15B | 113.51%1.27B | 20.96%-9.43B | -325.23%-11.94B | 239.08%5.3B |
-Change in inventory | ---5.31B | 48.09%-18.55B | -80.53%-35.73B | -40.65%-19.79B | -298.46%-14.07B | 132.46%7.09B | -86.13%-21.85B | -4,576.10%-11.74B | -103.40%-251M | 581.88%7.39B |
-Change in payables | ---5.32B | 24.17%-4.14B | -224.71%-5.47B | 169.50%4.38B | 401.67%1.63B | 87.94%-539M | -387.35%-4.47B | -130.87%-917M | 256.29%2.97B | -179.77%-1.9B |
-Provision for loans, leases and other losses | --274M | 8.30%1.12B | 25.88%1.04B | 91.40%823M | 130.60%430M | -1,012.34%-1.41B | -76.05%154M | -51.10%643M | 94.24%1.32B | 42.53%677M |
-Changes in other current assets | --41M | 61.11%58M | 108.53%36M | -261.69%-422M | 117.50%261M | -65.71%120M | 133.33%350M | -35.34%150M | 144.19%232M | -629.17%-525M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -5M | -1,860.00%-294M | -87.50%-15M | -33.33%-8M | 33.33%-6M | -800.00%-9M | 93.75%-1M | -1,500.00%-16M | 66.67%-1M | 40.00%-3M |
Interest received (cash flow from operating activities) | 1.96B | 103.10%7.15B | 89.60%3.52B | -25.76%1.86B | -50.46%2.5B | 8.63%5.05B | -1.46%4.65B | 16.34%4.71B | 49.30%4.05B | 16.23%2.71B |
Tax refund paid | -18.79B | -61.17%-32.69B | -260.92%-20.28B | 49.92%-5.62B | 13.39%-11.22B | 32.47%-12.95B | -211.77%-19.18B | -8.81%-6.15B | 36.13%-5.65B | 30.64%-8.85B |
Other operating cash inflow (outflow) | 0 | 0.00%-1M | 0.00%-1M | 99.84%-1M | 73.18%-609M | -408.05%-2.27B | -44,600.00%-447M | 99.67%-1M | -30,600.00%-307M | -100.04%-1M |
Operating cash flow | --7.03B | -15.99%82.86B | 6.99%98.63B | 100.50%92.18B | -41.90%45.98B | 19.91%79.13B | -11.69%65.99B | 10.88%74.73B | -14.58%67.4B | 9.01%78.9B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---31.49B | -63.85%-161.5B | -50.15%-98.57B | -103.72%-65.65B | 21.84%-32.22B | 23.82%-41.23B | -10.77%-54.12B | -25.15%-48.86B | 26.77%-39.04B | -38.73%-53.31B |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 104.97%429M | ---8.63B |
Net investment product transactions | --1.59B | -4,776.00%-294.59B | 119.44%6.3B | 140.14%2.87B | -138.63%-7.15B | 159.03%18.51B | 150.53%7.15B | -464.86%-14.14B | -147.67%-2.5B | 210.36%5.25B |
Net changes in other investments | --9.16B | 583.80%24.14B | -51.91%3.53B | 600.00%7.34B | -110.46%-1.47B | 299.79%14.04B | -182.84%-7.03B | 257.63%8.48B | -93.07%2.37B | 159.61%34.25B |
Investing cash flow | ---20.74B | -386.77%-431.95B | -60.07%-88.74B | -35.73%-55.44B | -370.77%-40.84B | 83.93%-8.68B | 0.95%-54B | -40.72%-54.52B | -72.68%-38.74B | 77.71%-22.44B |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --300B | --0 | ---- | ---- | --40.92B | ---- | ---- | ---- | ---- |
Net common stock issuance | ---1M | -333,316.67%-20.01B | 33.33%-6M | 99.90%-9M | 78.90%-8.72B | -312.83%-41.3B | -99,930.00%-10B | -66.67%-10M | 99.96%-6M | -113,273.33%-17.01B |
Cash dividends paid | ---9.81B | 5.57%-19.46B | -40.00%-20.61B | 0.68%-14.72B | 5.44%-14.82B | 24.00%-15.68B | 2.50%-20.63B | -73.91%-21.15B | 24.16%-12.16B | -98.37%-16.04B |
Net other fund-raising expenses | ---619M | 394.80%4.53B | -2.47%-1.54B | -15.12%-1.5B | -27.37%-1.3B | -5,284.21%-1.02B | 13.64%-19M | -633.33%-22M | 95.38%-3M | 8.45%-65M |
Financing cash flow | ---10.43B | 1,296.51%265.06B | -36.49%-22.15B | 34.66%-16.23B | -45.48%-24.84B | 44.28%-17.08B | -44.66%-30.65B | -74.04%-21.19B | 63.23%-12.17B | -305.20%-33.11B |
Net cash flow | ||||||||||
Beginning cash position | --294.25B | -0.33%294.25B | 12.61%295.22B | -4.85%262.17B | 20.82%275.54B | -6.52%228.07B | -0.83%243.97B | 6.13%246.02B | 4.10%231.8B | -7.37%222.67B |
Current changes in cash | ---24.14B | -585.24%-84.03B | -159.78%-12.26B | 204.08%20.51B | -136.92%-19.71B | 386.15%53.38B | -1,811.27%-18.65B | -105.92%-976M | -29.43%16.48B | 164.12%23.36B |
Effect of exchange rate changes | --11.42B | 58.33%17.88B | -9.96%11.29B | 97.89%12.54B | 207.35%6.34B | -315.00%-5.9B | 358.33%2.75B | 53.13%-1.06B | 84.05%-2.27B | -176.03%-14.22B |
Cash adjustments other than cash changes | ---- | 0.00%1M | 200.00%1M | ---1M | ---- | ---1M | ---- | -200.00%-3M | ---1M | ---- |
End cash Position | --281.53B | -22.48%228.1B | -0.33%294.25B | 12.61%295.22B | -4.85%262.17B | 20.82%275.54B | -6.52%228.07B | -0.83%243.97B | 6.13%246.02B | 4.10%231.8B |
Free cash flow | ---26.46B | -3,796.08%-83.42B | -108.36%-2.14B | 88.28%25.6B | -63.50%13.6B | 217.91%37.25B | -52.88%11.72B | -10.54%24.87B | 12.58%27.8B | -23.11%24.69B |
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 |