Will Smart
175A
Yumemitsuketai
2673
Sapeet
269A
Techpoint
6697
Ikuyo
7273
(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 | 16.02%58.84B | 33.37%50.71B | 51.11%38.02B | -27.98%25.16B | 30.24%34.94B | 2.25%26.83B | -3.99%26.23B | 16.27%27.32B | -13.34%23.5B | 10.36%27.12B |
Net profit before non-cash adjustment | 133.54%18.49B | 26.57%7.92B | -21.24%6.26B | -23.19%7.94B | 67.91%10.34B | -3.48%6.16B | 13.54%6.38B | 954.22%5.62B | -74.81%533M | -69.86%2.12B |
Total adjustment of non-cash items | 7.00%32.68B | 17.87%30.55B | 1.74%25.92B | -3.38%25.47B | 5.90%26.36B | -3.58%24.89B | -6.33%25.82B | 16.65%27.56B | 2.05%23.63B | 11.48%23.15B |
-Depreciation and amortization | 3.31%30.65B | 21.22%29.67B | 2.97%24.48B | -2.96%23.77B | 6.13%24.5B | 12.52%23.08B | -2.65%20.52B | -12.75%21.07B | 18.87%24.15B | 0.75%20.32B |
-Reversal of impairment losses recognized in profit and loss | --0 | 173.31%1.45B | 2,560.00%532M | --20M | ---- | -93.30%362M | 219.37%5.41B | 59.72%1.69B | --1.06B | ---- |
-Share of associates | 157.69%150M | 63.33%-260M | -378.04%-709M | 78.32%255M | 941.18%143M | 97.62%-17M | -54.66%-713M | -107.66%-461M | -144.94%-222M | 436.96%494M |
-Disposal profit | 178.88%1.06B | -179.12%-1.35B | 382.95%1.7B | 239.13%352M | -188.15%-253M | -60.30%287M | -6.95%723M | 13.10%777M | -24.51%687M | 42.19%910M |
-Other non-cash items | -20.12%818M | 1,290.70%1.02B | -108.02%-86M | -45.75%1.07B | 67.60%1.98B | 1,134.21%1.18B | -102.54%-114M | 318.85%4.48B | -243.02%-2.05B | 160.52%1.43B |
Changes in working capital | -37.43%7.67B | 109.31%12.25B | 170.95%5.85B | -367.16%-8.25B | 58.22%-1.77B | 29.12%-4.23B | -1.77%-5.96B | -783.86%-5.86B | -135.90%-663M | 157.38%1.85B |
-Change in receivables | 314.24%18.56B | -342.08%-8.66B | 120.26%3.58B | -555.40%-17.66B | -266.56%-2.7B | 114.97%1.62B | -80.07%-10.81B | -1,243.24%-6B | -72.81%525M | 126.18%1.93B |
-Change in inventory | 269.56%2.85B | 342.01%772M | 93.48%-319M | -78.70%-4.89B | -113.00%-2.74B | 36.42%-1.29B | -73.03%-2.02B | -317.50%-1.17B | 453.61%537M | -97.17%97M |
-Change in payables | -192.46%-19.17B | 701.74%20.73B | -81.86%2.59B | 274.62%14.26B | 182.13%3.81B | -167.50%-4.63B | 405.52%6.87B | 180.74%1.36B | -928.57%-1.68B | -93.98%203M |
-Provision for loans, leases and other losses | 1,983.67%1.02B | 600.00%49M | -84.78%7M | 132.86%46M | -289.19%-140M | --74M | --0 | -11.63%-48M | -110.07%-43M | 121.98%427M |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -16.86%-811M |
-Changes in other current liabilities | 788.58%4.4B | ---639M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 24.44%-1.01B | -63.66%-1.34B | -0.24%-820M | 9.91%-818M | -5.34%-908M | 14.14%-862M | 18.17%-1B | 19.65%-1.23B | -16.48%-1.53B | -8.71%-1.31B |
Interest received (cash flow from operating activities) | 86.01%1.25B | -47.17%672M | 200.00%1.27B | -20.30%424M | -13.92%532M | -48.63%618M | 90.95%1.2B | -50.51%630M | 0.63%1.27B | -3.29%1.27B |
Tax refund paid | 25.97%-1.71B | 23.41%-2.3B | -36.81%-3.01B | -189.59%-2.2B | 35.35%-759M | 20.41%-1.17B | -169.16%-1.48B | -10.71%-548M | 61.75%-495M | 7.97%-1.29B |
Other operating cash inflow (outflow) | -33.33%2M | 3M | 0 | 1.38%221M | 7,166.67%218M | 50.00%3M | 2M | 0 | -66.67%1M | 400.00%3M |
Operating cash flow | 20.16%57.37B | 34.61%47.74B | 55.62%35.47B | -33.00%22.79B | 33.88%34.02B | 1.80%25.41B | -4.65%24.96B | 15.06%26.18B | -11.75%22.75B | 10.81%25.78B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 39.01%-14.7B | 29.90%-24.1B | -40.77%-34.38B | 7.87%-24.42B | 19.39%-26.51B | -8.72%-32.88B | -48.27%-30.24B | -3.87%-20.4B | 28.71%-19.64B | -43.38%-27.55B |
Net intangibles purchase and sale | -29.63%-805M | 43.55%-621M | ---1.1B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---231M | ---- | ---- | ---- | ---934M | ---- | ---- | ---- |
Net investment product transactions | -129.58%-710M | 1,677.78%2.4B | --135M | --0 | -71.54%498M | -58.90%1.75B | 687.31%4.26B | -285.64%-725M | 93.90%-188M | -149.58%-3.08B |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 90.53%-64M | -734.57%-676M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -6.10%77M | 3.80%82M |
Net changes in other investments | -58.33%5M | -52.00%12M | 109.92%25M | 42.20%-252M | -357.99%-436M | 203.68%169M | -174.09%-163M | 142.23%220M | -129.52%-521M | 5.81%-227M |
Investing cash flow | 27.34%-16.21B | 37.25%-22.31B | -44.08%-35.55B | 6.70%-24.67B | 14.59%-26.44B | -14.33%-30.96B | -29.56%-27.08B | -2.80%-20.9B | 35.35%-20.33B | -137.64%-31.45B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -25.06%-24.13B | -348.79%-19.3B | 97.50%7.76B | 224.35%3.93B | -191.30%-3.16B | 341.89%3.46B | -173.07%-1.43B | 140.75%1.96B | -303.47%-4.8B | 127.70%2.36B |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --10B | --0 | --0 |
Increase or decrease of lease financing | 32.77%-515M | -67.25%-766M | 18.94%-458M | -5.02%-565M | -896.30%-538M | 96.76%-54M | 75.70%-1.67B | -295.28%-6.86B | 255.41%3.52B | 387.50%989M |
Cash dividends paid | -198.99%-2.68B | 0.00%-895M | -0.11%-895M | 0.00%-894M | -0.11%-894M | -233.21%-893M | -28.23%-268M | -0.48%-209M | 0.95%-208M | ---210M |
Cash dividends for minorities | 57.24%-419M | -128.44%-980M | 48.19%-429M | 15.42%-828M | 0.20%-979M | 52.31%-981M | -16.88%-2.06B | 16.78%-1.76B | 21.35%-2.12B | -16.31%-2.69B |
Net other fund-raising expenses | 94.44%-4M | 99.24%-72M | -8,668.18%-9.43B | 3,766.67%110M | 92.86%-3M | 95.23%-42M | -733.81%-881M | 7,050.00%139M | -100.35%-2M | 19.87%567M |
Financing cash flow | -26.07%-27.75B | -537.76%-22.01B | -297.20%-3.45B | 131.41%1.75B | -474.21%-5.57B | 123.62%1.49B | -293.26%-6.3B | 190.31%3.26B | -455.16%-3.61B | 109.50%1.02B |
Net cash flow | ||||||||||
Beginning cash position | 53.51%10.33B | -29.32%6.73B | 1.62%9.52B | 24.25%9.37B | -36.95%7.54B | -41.89%11.96B | 56.86%20.58B | -9.98%13.12B | -27.97%14.58B | 12.85%20.24B |
Current changes in cash | 291.48%13.42B | 197.08%3.43B | -2,615.38%-3.53B | -106.48%-130M | 149.36%2.01B | 51.79%-4.06B | -198.68%-8.43B | 815.08%8.54B | 74.34%-1.19B | -593.59%-4.65B |
Effect of exchange rate changes | -358.05%-449M | -76.42%174M | 161.70%738M | 261.14%282M | 50.98%-175M | -84.02%-357M | 82.00%-194M | -313.03%-1.08B | -133.16%-261M | -73.55%787M |
Cash adjustments other than cash changes | --979M | ---- | ---- | ---- | ---1M | ---- | ---2M | ---- | ---- | -179,500.00%-1.79B |
End cash Position | 134.99%24.28B | 53.51%10.33B | -29.32%6.73B | 1.62%9.52B | 24.25%9.37B | -36.95%7.54B | -41.89%11.96B | 56.86%20.58B | -9.98%13.12B | -27.97%14.58B |
Free cash flow | 81.53%41.65B | 9,132.68%22.94B | 86.36%-254M | -125.09%-1.86B | 196.82%7.42B | -39.94%-7.67B | -208.48%-5.48B | 71.36%5.05B | 262.19%2.95B | -150.43%-1.82B |
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 |