Hephaist
6433
Okamoto Glass
7746
Beat Holdings
9399
Living Technologies
4445
Btm
5247
(FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | 224.12%1.59B | -9.32%-1.96B | 132.89%3.7B | -549M | 390M | -1.28B | -1.79B | 1.59B |
Net profit before non-cash adjustment | -55.60%-820M | 27.40%-318M | 233.67%131M | ---265M | ---368M | ---527M | ---438M | ---98M |
Total adjustment of non-cash items | 36.22%2.04B | 145.45%351M | 4.19%473M | --698M | --520M | --1.5B | --143M | --454M |
-Depreciation and amortization | 17.57%1.63B | 34.96%471M | 21.90%423M | --374M | --358M | --1.38B | --349M | --347M |
-Disposal profit | -50.88%28M | -51.52%16M | --0 | --2M | --10M | --57M | --33M | --4M |
-Remuneration paid in stock | -10.00%9M | 0.00%4M | -33.33%2M | --1M | --2M | --10M | --4M | --3M |
-Other non-cash items | 673.47%379M | 42.39%-140M | -52.00%48M | --321M | --150M | --49M | ---243M | --100M |
Changes in working capital | 116.01%360M | -33.40%-1.99B | 151.34%3.1B | ---982M | --236M | ---2.25B | ---1.49B | --1.23B |
-Change in receivables | -86.35%-4.7B | -11.66%2.46B | 5.58%-3.86B | ---1.48B | ---1.81B | ---2.52B | --2.78B | ---4.09B |
-Change in inventory | 550.00%9M | 116.67%1M | -75.00%1M | --3M | --4M | ---2M | ---6M | --4M |
-Change in payables | 1,735.29%4.99B | -4.90%-4.47B | 30.51%6.93B | --480M | --2.05B | --272M | ---4.26B | --5.31B |
-Provision for loans, leases and other losses | 2,750.00%57M | 675.00%23M | 400.00%25M | --14M | ---5M | --2M | ---4M | --5M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | 7.89%-35M | 17.65%-14M | -50.00%-3M | -16M | -2M | -38M | -17M | -2M |
Interest received (cash flow from operating activities) | 1M | 0 | 1M | 0 | 0 | 0 | 0 | 0 |
Tax refund paid | 128.92%380M | 90.91%-11M | 83.91%-70M | 539M | -78M | -1.31B | -121M | -435M |
Other operating cash inflow (outflow) | 0 | 0.00%-1M | 0.00%2M | 0 | -1M | 0 | -1M | 2M |
Operating cash flow | 173.45%1.93B | -2.80%-1.99B | 214.55%3.63B | ---26M | --309M | ---2.63B | ---1.93B | --1.16B |
Investing cash flow | ||||||||
Net PPE purchase and sale | 84.09%-14M | -600.00%-7M | ---2M | --0 | ---5M | ---88M | ---1M | --0 |
Net intangibles purchase and sale | -27.19%-1.73B | 11.19%-373M | -31.84%-472M | ---427M | ---454M | ---1.36B | ---420M | ---358M |
Net investment product transactions | 95.25%-15M | --0 | -700.00%-8M | --0 | ---7M | ---316M | --1M | ---1M |
Net changes in other investments | -25.00%-5M | --0 | ---3M | ---1M | ---1M | ---4M | ---1M | --0 |
Investing cash flow | 0.28%-1.76B | 9.74%-380M | -35.10%-485M | ---428M | ---467M | ---1.77B | ---421M | ---359M |
Financing cash flow | ||||||||
Net issuance payments of debt | -85.63%431M | --3.1B | ---3.67B | ---500M | --1.5B | --3B | ---- | ---- |
Net common stock issuance | 25.93%34M | 100.00%26M | 300.00%4M | --3M | --1M | --27M | --13M | --1M |
Increase or decrease of lease financing | -2.09%-391M | 2.94%-99M | -7.69%-98M | ---98M | ---96M | ---383M | ---102M | ---91M |
Net other fund-raising expenses | -99.49%1M | --0 | ---- | ---- | ---1M | --197M | --196M | --0 |
Financing cash flow | -97.36%75M | -2.57%3.03B | -4,080.00%-3.76B | ---594M | --1.4B | --2.84B | --3.11B | ---90M |
Net cash flow | ||||||||
Beginning cash position | -12.83%10.56B | 3.46%10.15B | 18.22%10.76B | --11.81B | --10.56B | --12.12B | --9.81B | --9.1B |
Current changes in cash | 115.84%246M | -12.32%662M | -186.97%-614M | ---1.05B | --1.25B | ---1.55B | --755M | --706M |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---2M | --1M | ---1M |
End cash Position | 2.33%10.81B | 2.33%10.81B | 3.46%10.15B | --10.76B | --11.81B | --10.56B | --10.56B | --9.81B |
Free cash flow | 104.69%191M | -0.55%-2.37B | 296.36%3.16B | ---453M | ---150M | ---4.07B | ---2.35B | --797M |
Currency Unit | 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 |