Axel Mark
3624
MarketEnterprise
3135
DREAM VISION
3185
Nippon Denkai
5759
Seed
7743
(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 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | 16.19%259.4M | -64.39%223.26M | 457.62%626.92M | -65.45%112.43M | 11.41%325.44M | 68.29%292.1M | 173.57M |
Net profit before non-cash adjustment | -32.31%397.31M | 19.20%586.92M | 254.35%492.38M | -51.66%138.95M | 4.90%287.44M | 39.69%274.01M | --196.16M |
Total adjustment of non-cash items | 21.16%108.36M | 25.81%89.44M | 161.87%71.09M | -13.49%27.15M | 14,560.83%31.38M | 69.48%-217K | ---711K |
-Depreciation and amortization | 231.62%55.71M | -48.85%16.8M | 348.09%32.85M | 21.52%7.33M | 25.22%6.03M | 69.73%4.82M | --2.84M |
-Disposal profit | -694.55%-6.55M | 136.32%1.1M | -112.15%-3.03M | 236.89%24.94M | --7.4M | ---- | ---- |
-Remuneration paid in stock | 0.00%15.1M | 1,100.32%15.1M | --1.26M | ---- | ---- | ---- | ---- |
-Other non-cash items | -21.86%44.1M | 41.04%56.44M | 881.14%40.02M | -128.55%-5.12M | 456.48%17.95M | -41.84%-5.03M | ---3.55M |
Changes in working capital | 45.65%-246.28M | -814.09%-453.11M | 218.22%63.45M | -911.02%-53.67M | -63.85%6.62M | 183.67%18.31M | ---21.88M |
-Change in receivables | -207.15%-181.71M | 27.29%-59.16M | -21.44%-81.37M | -101.87%-67M | -311.28%-33.19M | ---8.07M | ---- |
-Change in prepaid assets | ---- | ---- | ---- | 879.63%5.55M | -116.97%-712K | -43.38%4.2M | --7.41M |
-Change in payables | -52.93%-185.33M | -142.15%-121.18M | 3,101.96%287.47M | -14.62%8.98M | -55.45%10.52M | 897.08%23.6M | --2.37M |
-Change in accrued expense | ---- | ---- | ---- | -63.10%834K | 90.08%2.26M | -84.74%1.19M | --7.79M |
-Provision for loans, leases and other losses | 9.95%39.54M | 198.85%35.96M | 490.27%12.03M | -110.43%-3.08M | 1,432.66%29.55M | -116.22%-2.22M | --13.67M |
-Changes in other current assets | 126.31%81.22M | -99.58%-308.72M | -14,845.95%-154.69M | 158.28%1.05M | -358.02%-1.8M | 99.26%-393K | ---53.12M |
Dividends paid (cash flow from operating activities) | |||||||
Dividends received (cash flow from operating activities) | |||||||
Interest paid (cash flow from operating activities) | 82.72%-99K | 15.11%-573K | 23.12%-675K | -878K | |||
Interest received (cash flow from operating activities) | -7.14%13K | 27.27%14K | 22.22%11K | 200.00%9K | 200.00%3K | 1K | 0 |
Tax refund paid | 69.03%-79.84M | -1,142.10%-257.77M | 75.02%-20.75M | 28.14%-83.08M | -246.24%-115.62M | 40.86%-33.39M | -56.46M |
Other operating cash inflow (outflow) | 0 | 2K | 0 | 0 | 0 | 0 | 1K |
Operating cash flow | 611.68%179.48M | -105.79%-35.08M | 2,025.91%605.5M | -86.43%28.48M | -18.89%209.83M | 120.92%258.71M | --117.1M |
Investing cash flow | |||||||
Net PPE purchase and sale | 99.10%-761K | -73.45%-84.14M | -587.28%-48.51M | 16.49%-7.06M | 73.38%-8.45M | -1,996.83%-31.75M | ---1.51M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | -777.95%-7.88M | ---898K |
Net investment product transactions | 104.24%429K | 66.30%-10.11M | ---30M | ---- | -275.00%-40.5M | 8.31%-10.8M | ---11.78M |
Dividends received (cash flow from investment activities) | --10.06M | --0 | --7.9M | ---- | ---- | ---- | ---- |
Net changes in other investments | -8,684.00%-303.62M | 103.63%3.54M | -1,310.56%-97.55M | ---6.92M | ---- | 113.16%6.57M | ---49.95M |
Investing cash flow | -223.99%-293.89M | 46.06%-90.71M | -1,103.38%-168.16M | 71.45%-13.97M | -11.62%-48.95M | 31.62%-43.86M | ---64.14M |
Financing cash flow | |||||||
Net issuance payments of debt | 42.85%-66.67M | -449.96%-116.66M | -77.78%33.34M | --150M | ---- | ---- | ---- |
Net common stock issuance | 493.28%23.49M | -85.47%3.96M | -57.60%27.25M | -79.50%64.28M | --313.63M | ---- | ---- |
Net other fund-raising expenses | -74.44%68M | 50.38%266M | 8,176.85%176.88M | -2,334.69%-2.19M | -15.52%98K | -82.45%116K | --661K |
Financing cash flow | -83.81%24.81M | -35.45%153.29M | 11.97%237.47M | -32.40%212.09M | 270,352.59%313.73M | -82.45%116K | --661K |
Net cash flow | |||||||
Beginning cash position | 1.60%1.75B | 64.70%1.72B | 27.76%1.04B | 138.87%816.35M | 169.56%341.75M | 73.31%126.78M | --73.16M |
Current changes in cash | -425.69%-89.6M | -95.92%27.51M | 197.80%674.81M | -52.25%226.6M | 120.78%474.6M | 300.86%214.97M | --53.63M |
Cash adjustments other than cash changes | 200.00%1K | -200.00%-1K | 0.00%1K | 0.00%1K | --1K | ---- | ---- |
End cash Position | -5.13%1.66B | 1.60%1.75B | 64.70%1.72B | 27.76%1.04B | 138.87%816.35M | 169.56%341.75M | --126.78M |
Free cash flow | 249.92%178.72M | -121.40%-119.21M | 2,499.86%556.99M | -89.36%21.42M | -8.08%201.38M | 91.01%219.08M | --114.69M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |