Allied Telesis Holdings KK
6835
Bleach
9162
Suncall
5985
Nakayo
6715
Rise
8836
(Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -35.44%3.52B | 235.17%7.55B | -18.34%5.89B | 94.56%22.15B | 28.97%7.23B | 401.38%5.46B | 360.53%2.25B | 71.66%7.21B | -34.90%11.38B | 36.71%5.61B |
Net profit before non-cash adjustment | 75.51%5.53B | -4.03%3.24B | 39.52%5.15B | 79.26%13.86B | 61.96%3.64B | 629.63%3.15B | 55.99%3.37B | 27.84%3.69B | -18.16%7.73B | 105.10%2.25B |
Total adjustment of non-cash items | -86.66%546M | 227.05%4.98B | -10.72%2.52B | 4.84%10.13B | 228.32%1.68B | -7.94%4.09B | -30.62%1.52B | 12.90%2.83B | 1.07%9.66B | -38.46%512M |
-Depreciation and amortization | -4.46%2.19B | 7.60%2.24B | 13.41%2.21B | 8.55%8.45B | 7.76%2.14B | 12.59%2.29B | 7.33%2.08B | 6.22%1.95B | -4.02%7.79B | -4.11%1.99B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 1,210.53%498M | --498M | ---- | ---- | ---- | --38M | --0 |
-Disposal profit | -10.00%18M | 2,300.00%154M | 146.67%37M | -42.67%129M | -56.65%101M | 130.77%20M | -118.92%-7M | -25.00%15M | -45.26%225M | -26.03%233M |
-Net exchange gains and losses | -189.85%-699M | 365.49%977M | 47.34%-376M | -82.12%-275M | -80.27%29M | 676.30%778M | -1,940.00%-368M | -290.16%-714M | -396.08%-151M | 75.00%147M |
-Other non-cash items | -195.33%-960M | 991.16%1.61B | -58.48%656M | -24.96%1.32B | 41.39%-1.09B | -60.91%1.01B | -190.05%-181M | 89.22%1.58B | 79.31%1.76B | -13.19%-1.85B |
Changes in working capital | -42.50%-2.56B | 74.67%-669M | -358.24%-1.79B | 69.37%-1.84B | -33.09%1.9B | 52.70%-1.79B | 31.69%-2.64B | 157.96%692M | -295.92%-6.01B | 30.98%2.84B |
-Change in receivables | 3,350.00%828M | 496.56%2.65B | -117.63%-3.42B | -8.91%-4.31B | -290.55%-2.1B | -98.24%24M | 74.79%-669M | 58.32%-1.57B | -4,252.75%-3.96B | 59.33%1.1B |
-Change in inventory | -46.11%367M | -1,821.52%-1.52B | -758.68%-1.04B | 137.12%1.57B | -33.86%1.09B | 121.80%681M | 94.87%-79M | 90.06%-121M | -465.78%-4.23B | 466.32%1.65B |
-Change in payables | -60.07%-3.22B | 18.50%-1.1B | 17.04%2.2B | -79.01%459M | 439.40%1.94B | -49.41%-2.01B | -230.30%-1.35B | -38.85%1.88B | 487.08%2.19B | -213.07%-571M |
-Provision for loans, leases and other losses | -9.03%-531M | -29.25%-707M | -6.52%473M | 11,175.00%443M | 46.46%971M | 28.59%-487M | 22.52%-547M | -29.82%506M | 96.49%-4M | -2.79%663M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 50.50%-50M | 38.10%-65M | 41.86%-25M | -280.77%-396M | -267.50%-147M | -676.92%-101M | -517.65%-105M | -26.47%-43M | -62.50%-104M | -471.43%-40M |
Interest received (cash flow from operating activities) | 31.13%139M | -38.14%60M | -17.12%121M | 133.33%441M | 67.27%92M | 125.53%106M | 273.08%97M | 139.34%146M | 94.85%189M | 358.33%55M |
Tax refund paid | -155.63%-2.2B | -81.00%95M | 3.82%-1.79B | 28.47%-2.29B | 75.36%-68M | 26.09%-861M | 444.83%500M | -15.24%-1.86B | 14.46%-3.2B | 7.38%-276M |
Other operating cash inflow (outflow) | 0 | 1M | -1M | 25M | 1M | 1,100.00%24M | 0 | 0 | 0 | 0 |
Operating cash flow | -69.50%1.41B | 178.39%7.64B | -23.09%4.2B | 141.02%19.93B | 32.99%7.11B | 11,375.61%4.62B | 681.77%2.74B | 108.64%5.46B | -41.02%8.27B | 40.45%5.34B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -21.62%-1.53B | 27.86%-1.12B | 9.74%-1.78B | 45.36%-5.97B | 53.67%-1.18B | 45.28%-1.26B | 40.71%-1.55B | 42.80%-1.97B | -46.32%-10.92B | -5,645.65%-2.55B |
Net intangibles purchase and sale | -23.53%-84M | -34.69%-66M | 46.67%-32M | 52.32%-226M | 43.68%-49M | 11.69%-68M | 63.97%-49M | 65.52%-60M | 6.51%-474M | -187.00%-87M |
Net business purchase and sale | --0 | --0 | --0 | ---1.2B | --0 | --0 | --0 | ---1.2B | --0 | --0 |
Net investment product transactions | -2,127.27%-245M | 250.00%12M | -13,320.00%-1.34B | -1,155.00%-3.17B | -78,300.00%-3.14B | -103.43%-11M | 0.00%-8M | -11.11%-10M | 525.00%300M | 20.00%-4M |
Advance cash and loans provided to other parties | --0 | --0 | 44.00%-42M | 97.26%-2M | 202.74%75M | ---2M | --0 | ---75M | -15.87%-73M | -1,725.00%-73M |
Repayment of advance payments to other parties and cash income from loans | 100.00%2M | 2,000.00%42M | 100.00%2M | -20.00%4M | --0 | 0.00%1M | 0.00%2M | -50.00%1M | 0.00%5M | --0 |
Net changes in other investments | 400.00%33M | -5.26%-20M | -300.00%-4M | -106.90%-10M | 110.00%21M | -37.50%-11M | -11.76%-19M | -100.63%-1M | 235.51%145M | 176.92%10M |
Investing cash flow | -35.21%-1.82B | 29.18%-1.15B | 3.70%-3.2B | 4.05%-10.57B | -57.89%-4.27B | 34.58%-1.35B | 41.44%-1.63B | 4.24%-3.32B | -41.13%-11.01B | -2,229.92%-2.71B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 25.01%4.97B | -19,500.00%-2.35B | 65.14%-526M | 75.28%-876M | -551.66%-3.33B | 99.85%3.98B | 99.40%-12M | 49.85%-1.51B | -114.21%-3.54B | -124.61%-511M |
Net common stock issuance | ---57M | --54M | --53M | ---1.11B | ---1.11B | --0 | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | ---- | ---- | ---- | -30.33%-434M | ---- | ---- | ---- | ---- | 3.76%-333M | ---- |
Cash dividends paid | -76.39%-1.64B | --0 | -139.19%-2.36B | -0.05%-1.92B | --0 | -0.11%-932M | --0 | 0.00%-985M | -5.74%-1.92B | --0 |
Net other fund-raising expenses | 20.00%-84M | -7.69%-112M | 3.67%-105M | 0.00%-1M | 48.13%317M | -56.72%-105M | -35.06%-104M | -53.52%-109M | 50.00%-1M | -20.45%214M |
Financing cash flow | 8.37%3.18B | -1,977.59%-2.41B | -12.72%-2.93B | 25.12%-4.34B | -623.33%-4.56B | 196.47%2.94B | 94.45%-116M | 35.97%-2.6B | -19.84%-5.79B | -131.52%-630M |
Net cash flow | ||||||||||
Beginning cash position | 33.76%25.74B | 22.70%21.64B | 31.37%22.79B | -28.04%17.35B | 58.08%24.97B | 18.39%19.24B | -12.06%17.64B | -28.04%17.35B | 11.86%24.11B | -10.11%15.79B |
Current changes in cash | -55.41%2.77B | 307.60%4.08B | -314.35%-1.94B | 158.84%5.02B | -185.66%-1.72B | 658.63%6.21B | 122.13%1B | 90.50%-467M | -717.35%-8.54B | -66.13%2.01B |
Effect of exchange rate changes | -3.89%-507M | -96.05%24M | 4.11%785M | -76.70%415M | -0.44%-458M | -174.62%-488M | -15.22%607M | -13.03%754M | 51.96%1.78B | -175.62%-456M |
Cash adjustments other than cash changes | ---- | ---- | ---- | 300.00%2M | --0 | --1M | --0 | 200.00%1M | -200.00%-1M | --0 |
End cash Position | 12.15%28B | 33.76%25.74B | 22.70%21.64B | 31.37%22.79B | 31.37%22.79B | 58.08%24.97B | 18.39%19.24B | -12.06%17.64B | -28.04%17.35B | -28.04%17.35B |
Free cash flow | -105.91%-195M | 460.70%6.39B | -31.63%2.33B | 506.14%13.63B | 132.81%5.78B | 236.66%3.3B | 147.24%1.14B | 436.43%3.41B | -218.25%-3.36B | 219.69%2.48B |
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 |