Allied Telesis Holdings KK
6835
Bleach
9162
Suncall
5985
Nakayo
6715
Rise
8836
(Q3)Dec 31, 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 | (Q3)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -138.92%-6.1B | -149.95%-6.56B | 59.68%-18.49B | 19.30%-12.33B | -43.50%15.68B | 36.59%-34.95B | 510.77%13.12B | -188.86%-45.85B | -249.50%-15.28B | 52.37%27.75B |
Net profit before non-cash adjustment | -446.92%-11.21B | 10.80%3.16B | 910.30%47.17B | 1,638.13%38.43B | 739.22%3.23B | 167.14%2.66B | 164.56%2.85B | -77.55%4.67B | 45.27%2.21B | -61.88%385M |
Total adjustment of non-cash items | 1,230.78%7.48B | 53.04%-6.93B | -542.43%-79.17B | -1,014.82%-56.56B | 93.13%562M | -102.33%-8.43B | -337.01%-14.75B | 24.98%-12.32B | 1.71%-5.07B | 105.47%291M |
-Depreciation and amortization | -47.40%1.22B | -40.74%1.32B | -4.55%8.15B | -39.82%1.3B | 9.17%2.31B | 3.40%2.31B | 9.85%2.23B | 1.47%8.54B | -3.53%2.16B | 4.19%2.12B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | -55.41%165M | 8,350.00%165M | ---- | ---- | ---- | -44.86%370M | -125.00%-2M | 442.86%38M |
-Disposal profit | --1.63B | ---1.68B | ---34.55B | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
-Other non-cash items | -320.48%-7.35B | 61.31%-6.57B | -149.28%-52.94B | -224.64%-23.47B | 6.17%-1.75B | -59.45%-10.75B | -214.10%-16.98B | 16.78%-21.24B | 2.39%-7.23B | 74.67%-1.86B |
Changes in working capital | -119.95%-2.37B | -111.15%-2.79B | 135.38%13.51B | 146.62%5.79B | -56.10%11.88B | 43.83%-29.18B | 2,886.30%25.02B | -180.88%-38.2B | -189.60%-12.42B | 20.22%27.07B |
-Change in prepaid assets | -27.38%29.29B | -110.40%-6.35B | 208.76%56.35B | 16.94%-9.75B | 171.60%40.33B | -352.48%-35.24B | 2,562.26%61.02B | -152.34%-51.81B | -129.20%-11.74B | -318.80%-56.33B |
-Changes in other current assets | -890.98%-23.94B | 147.03%9.85B | 101.42%143M | 293.09%24.61B | -103.22%-2.42B | 97.44%-1.11B | 27.54%-20.94B | 80.86%-10.04B | 37.86%-12.75B | 162.88%75.08B |
-Changes in other current liabilities | 70.36%-7.72B | 58.24%-6.29B | -281.66%-42.98B | -175.16%-9.07B | -413.10%-26.03B | 131.99%7.17B | -158.57%-15.06B | 3,200.00%23.66B | 306.88%12.06B | 12.28%8.31B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -10.81%-1.71B | -26.47%-2.27B | -39.21%-7.62B | -57.87%-2.31B | -12.94%-1.55B | -49.17%-1.98B | -35.78%-1.79B | -9.85%-5.48B | -5.41%-1.46B | 2.56%-1.37B |
Interest received (cash flow from operating activities) | -9.72%6.72B | -26.62%7.14B | 28.13%33.94B | -12.08%7.34B | 16.94%7.44B | 50.42%9.44B | 76.58%9.73B | 61.68%26.49B | 90.89%8.34B | 32.85%6.36B |
Tax refund paid | -36.11%-1.03B | -927.20%-7.48B | 103.68%226M | 148.56%287M | 31.08%-756M | 195.84%1.42B | 85.24%-728M | 45.65%-6.14B | -24.95%-591M | 65.35%-1.1B |
Other operating cash inflow (outflow) | 0.00%-2M | -300.00%-2M | 0.00%1M | -66.67%1M | 50.00%-2M | -66.67%1M | 200.00%1M | 1M | 3M | -4M |
Operating cash flow | -110.22%-2.13B | -145.07%-9.16B | 126.00%8.06B | 21.93%-7.02B | -34.22%20.81B | 47.53%-26.07B | 616.17%20.33B | -159.92%-30.98B | -170.59%-8.99B | 71.68%31.64B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 8.96%-61M | -519.10%-551M | 3.60%-857M | -252.83%-374M | -228.85%-67M | -153.49%-327M | 87.39%-89M | -37.62%-889M | 75.74%-106M | 183.87%52M |
Net intangibles purchase and sale | 39.86%-916M | 47.21%-862M | 15.65%-5.84B | 35.92%-1.25B | -4.03%-1.52B | 20.32%-1.44B | 4.56%-1.63B | -16.01%-6.92B | -12.18%-1.94B | -0.69%-1.46B |
Net business purchase and sale | ---22.93B | -2,457.14%-5.37B | -17,492.53%-77.76B | -35,969.30%-77.55B | --0 | --0 | ---210M | -22.44%-442M | ---215M | -1,283.33%-83M |
Net investment product transactions | 866.67%69M | -6,519.44%-4.77B | 81.88%-2.4B | -5,448.89%-4.99B | 93.33%-9M | 120.15%2.68B | -126.57%-72M | -1,402.76%-13.24B | 50.82%-90M | 46.64%-135M |
Net changes in other investments | 547.73%197M | -91.55%35M | 228.68%498M | 115.79%18M | -15.79%-44M | 147.41%110M | 13,900.00%414M | -445.07%-387M | -533.33%-114M | -850.00%-38M |
Investing cash flow | -1,339.07%-23.64B | -624.15%-11.51B | -294.79%-86.35B | -3,309.40%-84.14B | 1.50%-1.64B | 106.57%1.02B | 26.01%-1.59B | -262.98%-21.87B | -4.14%-2.47B | 6.24%-1.67B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -95.30%811M | 79.09%-9.09B | 100.43%99M | -86.36%3.72B | 543.57%17.25B | 150.80%22.6B | -400.84%-43.48B | -267.99%-23.18B | 412.49%27.31B | -94.11%2.68B |
Net common stock issuance | ---1.44B | ---- | --0 | --0 | --0 | ---- | ---- | -192.74%-5.07B | -47,280.00%-2.37B | ---- |
Increase or decrease of lease financing | -11.35%-314M | -95.88%-570M | -2.78%-1.22B | -13.18%-335M | 10.48%-282M | -7.27%-310M | -2.11%-291M | -12.22%-1.19B | 17.55%-296M | -33.47%-315M |
Cash dividends paid | -88.05%-3.86B | -91.40%-3.83B | 1.16%-4.08B | -11.11%-10M | 1.11%-2.05B | 12.50%-21M | 1.14%-2B | -6.33%-4.13B | -12.50%-9M | -6.47%-2.07B |
Cash dividends for minorities | ---- | ---- | --0 | --0 | ---- | ---- | --0 | -1,618.75%-550M | --0 | --0 |
Net other fund-raising expenses | -98.71%2M | 77.97%-13M | 379.41%95M | --0 | 2,683.33%155M | ---1M | ---59M | 93.66%-34M | 100.36%2M | 97.74%-6M |
Financing cash flow | -131.78%-4.79B | 70.53%-13.51B | 85.05%-5.11B | -86.29%3.38B | 723.79%15.08B | 149.67%22.27B | -297.14%-45.83B | -348.17%-34.16B | 354.94%24.64B | -104.98%-2.42B |
Net cash flow | ||||||||||
Beginning cash position | -49.84%75.71B | -44.09%97.94B | -30.89%175.16B | 13.72%183B | 10.00%150.95B | -38.35%151.77B | -30.89%175.16B | 35.77%253.46B | -35.02%160.91B | -23.81%137.23B |
Current changes in cash | -189.25%-30.56B | -26.17%-34.18B | 4.14%-83.4B | -765.88%-87.78B | 24.29%34.25B | 97.48%-2.78B | -53.68%-27.09B | -246.38%-87.01B | 1,785.98%13.18B | -57.71%27.55B |
Effect of exchange rate changes | 279.51%3.94B | -32.25%2.51B | -29.03%6.18B | 155.73%2.72B | 43.26%-2.2B | 66.81%1.96B | -64.23%3.7B | 18.67%8.71B | -79.20%1.06B | -263.91%-3.87B |
Cash adjustments other than cash changes | ---- | ---- | --1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | -73.18%49.09B | -56.34%66.26B | -44.09%97.94B | -44.09%97.94B | 13.72%183B | 10.00%150.95B | -38.35%151.77B | -30.89%175.16B | -30.89%175.16B | -35.02%160.91B |
Free cash flow | -116.15%-3.1B | -156.84%-10.58B | 103.51%1.36B | 21.75%-8.64B | -36.41%19.22B | 46.08%-27.83B | 392.79%18.61B | -186.01%-38.79B | -204.48%-11.04B | 78.73%30.23B |
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 |