Pacific Metals
5541
Smile Holdings
7084
Reyuu Japan
9425
Architects Studio Japan
6085
Generation Pass
3195
(Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 10.64B | 49.13B | 90.68B | 23.42%353.23B | 36.06%286.21B | -15.50%210.36B | 55.93%248.94B | -19.70%159.65B | -5.61%198.81B | 9.19%210.64B |
Net profit before non-cash adjustment | --69.19B | --51.32B | --76.36B | 13.25%305.59B | 32.09%269.84B | 135.27%204.28B | -39.50%86.83B | -22.89%143.51B | 5.69%186.11B | 18.25%176.1B |
Total adjustment of non-cash items | --25.24B | --21.27B | --30.7B | 17.57%113.5B | 4.51%96.54B | 0.69%92.37B | 25.62%91.74B | 13.88%73.03B | 13.49%64.13B | -8.05%56.5B |
-Depreciation and amortization | --29.05B | --28.78B | --27.93B | 7.38%119.71B | 8.58%111.47B | 21.41%102.67B | 7.48%84.56B | 8.34%78.68B | 5.42%72.62B | 7.55%68.88B |
-Reversal of impairment losses recognized in profit and loss | --0 | --38M | --556M | 1,681.78%4.6B | -24.78%258M | -97.52%343M | 7,184.21%13.84B | -84.19%190M | 197.52%1.2B | -67.76%404M |
-Share of associates | ---2.22B | ---3.43B | ---1.3B | 53.91%-2.66B | 40.05%-5.77B | -89.83%-9.62B | 36.94%-5.07B | -0.98%-8.03B | -20.18%-7.96B | -18.37%-6.62B |
-Disposal profit | --84M | --786M | --6.42B | 250.26%2.85B | -152.07%-1.9B | 1,130.07%3.64B | -95.78%296M | 103.39%7.02B | 210.06%3.45B | -40.70%1.11B |
-Other non-cash items | ---1.68B | ---4.91B | ---2.91B | -45.94%-10.99B | -61.39%-7.53B | -146.15%-4.67B | 60.73%-1.9B | 7.01%-4.83B | 28.68%-5.19B | -5,332.84%-7.28B |
Changes in working capital | ---83.79B | ---23.46B | ---16.38B | 17.83%-65.87B | 7.10%-80.17B | -222.62%-86.29B | 223.72%70.37B | -10.62%-56.88B | -134.20%-51.42B | -25.78%-21.96B |
-Change in receivables | ---39.4B | ---16.35B | --77.16B | 22.46%-14.07B | -275.41%-18.14B | 53.54%-4.83B | -352.98%-10.4B | 112.67%4.11B | -13.78%-32.45B | -0.51%-28.52B |
-Change in inventory | ---139M | ---8.26B | ---24.8B | 79.15%-23.58B | -7.45%-113.09B | -373.41%-105.25B | 253.74%38.49B | 16.25%-25.04B | -478.52%-29.9B | 33.05%-5.17B |
-Change in prepaid assets | --6.4B | ---2.2B | --2.33B | 385.75%1.14B | -2,452.94%-400M | -98.17%17M | 246.14%928M | -176.41%-635M | 279.87%831M | -220.63%-462M |
-Change in payables | ---21.82B | --6.14B | ---60.78B | -228.33%-50.45B | 20.87%39.31B | 103.51%32.52B | 213.36%15.98B | -343.87%-14.1B | -14.10%5.78B | -28.58%6.73B |
-Change in accrued expense | ---6.05B | --9.53B | ---17.02B | 16.22%20.31B | 29.38%17.48B | 63.03%13.51B | 413.59%8.29B | -39.35%-2.64B | -143.37%-1.9B | 350.72%4.37B |
-Provision for loans, leases and other losses | ---11B | ---12.71B | --9.93B | -41.21%1.78B | 87.87%3.02B | 1,156.25%1.61B | 104.58%128M | -386.07%-2.79B | -57.04%976M | 325.84%2.27B |
-Changes in other current assets | ---3.64B | ---18.48B | --7.28B | 231.57%9.1B | 57.99%-6.92B | -790.81%-16.46B | 116.66%2.38B | -629.53%-14.31B | 43.06%-1.96B | 5.64%-3.44B |
-Changes in other current liabilities | ---8.14B | --18.86B | ---10.49B | -605.94%-10.1B | 80.68%-1.43B | -150.82%-7.41B | 1,083.40%14.57B | -120.59%-1.48B | 217.65%7.2B | -81.90%2.27B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -363M | -1.75B | -807M | -90.36%-4.21B | -1.05%-2.21B | 24.74%-2.19B | -2.29%-2.91B | -31.16%-2.84B | -13.70%-2.17B | 21.83%-1.91B |
Interest received (cash flow from operating activities) | 5.23B | 5.5B | 9.49B | 59.86%24.06B | 39.60%15.05B | 42.92%10.78B | -31.61%7.55B | -16.30%11.03B | 35.28%13.18B | 20.55%9.74B |
Tax refund paid | -21.81B | -26.52B | -18.99B | -3.54%-74.51B | -53.45%-71.97B | -52.95%-46.9B | 30.53%-30.66B | 17.15%-44.14B | -27.86%-53.28B | 11.73%-41.67B |
Other operating cash inflow (outflow) | 0 | 0 | 0 | -1M | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | ---6.31B | --26.37B | --80.37B | 31.48%298.57B | 31.98%227.09B | -22.82%172.06B | 80.21%222.92B | -20.98%123.7B | -11.46%156.55B | 16.82%176.8B |
Investing cash flow | ||||||||||
Net business purchase and sale | --0 | --0 | ---8.12B | ---1.76B | --0 | ---290.56B | --0 | ---- | 140.96%3.3B | -1,465.87%-8.05B |
Net investment product transactions | --574M | --7.03B | ---7.39B | -103.43%-817M | 163.53%23.82B | -1,681.65%-37.49B | 720.42%2.37B | -409.33%-382M | 87.09%-75M | -175.75%-581M |
Advance cash and loans provided to other parties | ---50M | ---67M | ---322M | -9.39%-361M | -17.86%-330M | 20.23%-280M | -5.41%-351M | 3.48%-333M | -23.66%-345M | 10.29%-279M |
Repayment of advance payments to other parties and cash income from loans | --77M | --75M | --78M | 32.12%473M | 11.88%358M | -5.88%320M | 8.97%340M | -22.77%312M | 39.79%404M | 13.33%289M |
Net changes in other investments | ---68.5B | ---30.79B | ---30.32B | -46.23%-152.62B | -12.40%-104.37B | 3.04%-92.86B | -3.81%-95.77B | -2.68%-92.26B | 8.71%-89.85B | -10.97%-98.42B |
Investing cash flow | ---67.89B | ---23.75B | ---46.07B | -92.58%-155.08B | 80.87%-80.53B | -350.54%-420.87B | -0.81%-93.41B | -7.03%-92.66B | 19.12%-86.57B | -22.48%-107.04B |
Financing cash flow | ||||||||||
Net issuance payments of debt | --139.57B | ---16B | --48.89B | 278.43%40.92B | -110.92%-22.94B | 1,244.89%210.08B | -163.01%-18.35B | 88.00%29.12B | -51.03%15.49B | 420.86%31.63B |
Net common stock issuance | ---43.11B | ---18.91B | ---2M | -131,510.53%-50.01B | -100.09%-38M | 1,014,200.00%40.56B | 20.00%-4M | 99.99%-5M | -567,292.86%-79.44B | 98.73%-14M |
Increase or decrease of lease financing | ---2.42B | ---2.62B | ---2.42B | -27.28%-9.35B | -38.30%-7.35B | -18.19%-5.31B | -10.36%-4.5B | -31.67%-4.07B | -8.83%-3.09B | 9.17%-2.84B |
Cash dividends paid | ---33.62B | ---598M | ---36.16B | -17.78%-66.81B | -52.08%-56.73B | -74.20%-37.3B | 23.68%-21.41B | -5.11%-28.06B | -5.95%-26.69B | 0.15%-25.2B |
Cash dividends for minorities | ---4.97B | ---23.17B | ---2.82B | -9.77%-52.87B | -120.15%-48.16B | -34.56%-21.88B | 21.33%-16.26B | -8.06%-20.67B | -45.60%-19.12B | 26.74%-13.14B |
Net other fund-raising expenses | --0 | --0 | ---1M | -32.78%-6.86B | -129,000.00%-5.16B | -100.08%-4M | 456.49%5.24B | -124.75%-1.47B | 15.98%5.94B | 171.45%5.13B |
Financing cash flow | --55.45B | ---61.29B | --7.49B | -3.28%-144.98B | -175.41%-140.37B | 436.76%186.15B | -119.76%-55.28B | 76.47%-25.15B | -2,312.32%-106.91B | 92.00%-4.43B |
Net cash flow | ||||||||||
Beginning cash position | --376.58B | --448.72B | --384.88B | 6.64%364.4B | -11.63%341.71B | 27.20%386.67B | -0.44%303.97B | -7.47%305.31B | 26.57%329.95B | 0.54%260.68B |
Current changes in cash | ---18.75B | ---58.67B | --41.8B | -124.07%-1.49B | 109.87%6.19B | -184.42%-62.67B | 1,160.49%74.23B | 115.94%5.89B | -156.53%-36.94B | 660.53%65.34B |
Effect of exchange rate changes | --11.51B | ---13.47B | --21.02B | 40.40%25.43B | 2.30%18.12B | 109.19%17.71B | 217.16%8.47B | -250.05%-7.23B | 22.46%4.82B | 153.29%3.93B |
Cash adjustments other than cash changes | --2M | ---1M | --1.02B | -113.90%-3.46B | -162,000.00%-1.62B | 0.00%1M | 200.00%1M | -100.01%-1M | 374,100.00%7.48B | -98.95%2M |
End cash Position | --369.35B | --376.58B | --448.72B | 5.62%384.88B | 6.64%364.4B | -11.63%341.71B | 27.20%386.67B | -0.44%303.97B | -7.47%305.31B | 26.57%329.95B |
Free cash flow | ---6.31B | --26.37B | --80.37B | 31.48%298.57B | 31.98%227.09B | -22.82%172.06B | 80.21%222.92B | -20.98%123.7B | -11.46%156.55B | 16.82%176.8B |
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 |