Aun Consulting
2459
DMS
9782
Wellco Holdings
7831
Metaplanet
3350
Perseus Proteomics
4882
(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 | 1,061.11%7.52B | -55.09%648M | -38.31%1.44B | 234.74%2.34B | -8,366.67%-1.74B | -99.61%21M | 72.09%5.43B | -35.53%3.15B | 29.39%4.89B | 662.10%3.78B |
Net profit before non-cash adjustment | 240.86%2.22B | -545.20%-1.58B | -62.10%354M | 204.71%934M | 65.80%-892M | -240.22%-2.61B | -32.56%1.86B | 38.94%2.76B | -19.14%1.99B | -40.14%2.46B |
Total adjustment of non-cash items | -53.15%1.4B | 107.94%2.99B | 254.57%1.44B | -77.03%405M | -30.75%1.76B | 44.09%2.55B | 68.61%1.77B | -23.56%1.05B | 38.77%1.37B | 17.06%988M |
-Depreciation and amortization | 23.02%3.15B | 39.91%2.56B | 0.33%1.83B | 3.99%1.82B | 10.11%1.75B | 5.01%1.59B | 7.14%1.52B | 5.60%1.42B | 7.89%1.34B | 16.51%1.24B |
-Reversal of impairment losses recognized in profit and loss | --52M | --0 | -66.67%1M | -66.67%3M | -96.47%9M | -52.51%255M | 1,951.72%537M | ---29M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 229.41%44M | 15.00%-34M |
-Share of associates | 4.35%-22M | -35.29%-23M | 66.67%-17M | -131.82%-51M | 42.11%-22M | 57.30%-38M | 27.64%-89M | -434.78%-123M | -109.09%-23M | 76.09%-11M |
-Disposal profit | -99.43%9M | 631.31%1.58B | 63.60%-297M | -498.05%-816M | 13.26%205M | 1,911.11%181M | 103.56%9M | -432.89%-253M | 100.00%76M | 35.71%38M |
-Net exchange gains and losses | 50.00%3M | 125.00%2M | ---8M | --0 | --0 | -200.00%-1M | -97.37%1M | -35.59%38M | 195.16%59M | -34.78%-62M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 109.68%6M | ---62M |
-Other non-cash items | -58.50%-1.79B | -1,469.44%-1.13B | 87.00%-72M | -204.40%-554M | -132.68%-182M | 369.08%557M | ---207M | ---- | -6.50%-131M | 1.60%-123M |
Changes in working capital | 609.80%3.9B | -120.46%-765M | -134.77%-347M | 138.31%998M | -3,238.55%-2.61B | -95.38%83M | 374.46%1.8B | -142.61%-654M | 355.49%1.54B | 107.57%337M |
-Change in receivables | 134.22%1.16B | -494.74%-3.38B | 1,155.56%855M | 92.91%-81M | -122.41%-1.14B | 629.83%5.1B | 28.79%-962M | -1,411.65%-1.35B | -90.76%103M | 195.46%1.12B |
-Change in inventory | 146.65%1.67B | -78.64%-3.58B | -201.26%-2B | 25.02%1.98B | 141.15%1.58B | -757.61%-3.85B | 143.89%585M | -212.39%-1.33B | 1,056.45%1.19B | 94.59%-124M |
-Change in payables | -101.98%-78M | 82.61%3.94B | 949.21%2.16B | 91.47%-254M | -213.92%-2.98B | -122.54%-948M | -130.49%-426M | 1,158.56%1.4B | 108.94%111M | -96.36%-1.24B |
-Change in accrued expense | 56.41%61M | 218.18%39M | -210.00%-33M | 115.31%30M | -553.33%-196M | -137.97%-30M | -4.82%79M | 277.27%83M | -12.00%22M | 175.76%25M |
-Provision for loans, leases and other losses | -5.95%158M | 82.61%168M | 4.55%92M | 69.23%88M | 116.67%52M | -85.00%24M | 661.90%160M | --21M | ---- | ---- |
-Changes in other current assets | -85.52%250M | 190.14%1.73B | -249.00%-1.92B | -15.82%-549M | -620.88%-474M | 165.47%91M | 35.05%-139M | -289.38%-214M | -79.89%113M | 273.99%562M |
-Changes in other current liabilities | 115.77%684M | -36.85%317M | 333.49%502M | -139.23%-215M | 280.26%548M | -112.17%-304M | 236.20%2.5B | --743M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -68.54%-359M | -126.60%-213M | -95.83%-94M | -860.00%-48M | -5M | |||||
Interest received (cash flow from operating activities) | 3.90%160M | 0.65%154M | -1.92%153M | -10.34%156M | 0.00%174M | -8.42%174M | 34.75%190M | 0.00%141M | 15.57%141M | 2.52%122M |
Tax refund paid | 83.74%-53M | -10.51%-326M | -109.22%-295M | -162.11%-141M | 125.88%227M | -10.45%-877M | -55.69%-794M | -292.31%-510M | 89.47%-130M | -13.51%-1.24B |
Other operating cash inflow (outflow) | 2.68B | 0 | -98.78%1M | 145.56%82M | -136.84%-180M | -76M | 0 | 0 | 0 | 0 |
Operating cash flow | 3,682.51%9.95B | -78.23%263M | -49.41%1.21B | 257.11%2.39B | -100.53%-1.52B | -115.72%-758M | 73.20%4.82B | -43.21%2.78B | 83.80%4.9B | 665.04%2.67B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 22.20%-1.5B | 81.81%-1.93B | 4.93%-10.62B | -30.22%-11.17B | -411.87%-8.58B | -9.90%-1.68B | 28.40%-1.53B | -26.48%-2.13B | -4.99%-1.68B | -25.90%-1.6B |
Net intangibles purchase and sale | -13.69%-274M | -36.93%-241M | -23.08%-176M | 23.94%-143M | 23.89%-188M | -2.92%-247M | -30.43%-240M | -48.39%-184M | -58.97%-124M | 43.88%-78M |
Net business purchase and sale | --0 | --26M | --0 | 7.33%-177M | 13.18%-191M | -423.81%-220M | ---42M | ---- | ---20M | ---- |
Net investment product transactions | -100.61%-1M | -86.79%163M | -53.08%1.23B | 1,638.01%2.63B | 83.00%-171M | -25.75%-1.01B | -389.86%-800M | 112.42%276M | -7,070.97%-2.22B | -3,000.00%-31M |
Net changes in other investments | -99.77%3M | 66,000.00%1.32B | --2M | ---- | -195.83%-142M | -1,700.00%-48M | 106.67%3M | -103.90%-45M | 73.95%1.16B | -33.13%664M |
Investing cash flow | -168.13%-1.78B | 93.08%-662M | -7.89%-9.56B | 4.41%-8.86B | -189.99%-9.27B | -22.77%-3.2B | -25.01%-2.6B | 28.07%-2.08B | -176.07%-2.9B | -149.17%-1.05B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 16.06%-941M | -115.23%-1.12B | -27.72%7.36B | 57.40%10.18B | --6.47B | ---- | ---- | ---- | ---- | ---- |
Net common stock issuance | --0 | --0 | ---- | ---- | ---379M | --0 | --0 | ---283M | --0 | ---- |
Increase or decrease of lease financing | -111.73%-316M | 10,465.38%2.7B | ---26M | ---- | ---- | ---- | ---- | ---- | 73.68%-10M | 0.00%-38M |
Issuance fees | --0 | ---172M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 9.26%-441M | 8.30%-486M | 11.07%-530M | 22.60%-596M | 0.00%-770M | 0.00%-770M | -5.62%-770M | -13.37%-729M | 28.16%-643M | -94.99%-895M |
Net other fund-raising expenses | -100.00%-2M | 50.00%-1M | -100.00%-2M | -101.45%-1M | --69M | ---- | ---- | ---- | 0.00%-1M | ---1M |
Financing cash flow | -285.79%-1.7B | -86.55%915M | -29.04%6.8B | 77.87%9.59B | 800.00%5.39B | 0.00%-770M | 23.91%-770M | -54.74%-1.01B | 29.98%-654M | -87.93%-934M |
Net cash flow | ||||||||||
Beginning cash position | 8.84%6.33B | -21.01%5.81B | 71.84%7.36B | -55.80%4.28B | -32.79%9.69B | 11.13%14.42B | -2.38%12.98B | 10.76%13.29B | 6.02%12B | -11.15%11.32B |
Current changes in cash | 1,154.46%6.47B | 133.29%516M | -149.79%-1.55B | 157.64%3.11B | -14.31%-5.4B | -426.31%-4.73B | 565.59%1.45B | -123.00%-311M | 97.66%1.35B | 149.21%684M |
Effect of exchange rate changes | -50.00%-3M | -166.67%-2M | 108.33%3M | -500.00%-36M | -200.00%-6M | 33.33%-2M | 50.00%-3M | 90.00%-6M | -2,900.00%-60M | 92.59%-2M |
Cash adjustments other than cash changes | ---1M | ---- | --1M | ---- | 50.00%-1M | -100.00%-2M | ---1M | ---- | 0.00%-1M | 66.67%-1M |
End cash Position | 102.23%12.8B | 8.84%6.33B | -21.01%5.81B | 71.84%7.36B | -55.80%4.28B | -32.79%9.69B | 11.13%14.42B | -2.38%12.98B | 10.76%13.29B | 6.02%12B |
Free cash flow | 525.85%8.16B | 81.08%-1.92B | -13.32%-10.12B | 13.21%-8.93B | -282.78%-10.29B | -187.96%-2.69B | 553.21%3.06B | -84.26%468M | 202.75%2.97B | 151.90%982M |
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 |