Twenty-four seven
7074
Alpico Holdings
297A
Branding Technology
7067
Estore
4304
Axel Mark
3624
(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 | -7.06%741.07M | 64.10%797.35M | 1.92%485.89M | 42.11%476.72M | -65.84%335.46M | 206.01%981.91M | 4,067.30%320.88M | -106.49%-8.09M | -60.14%124.63M | 113.75%312.7M |
Net profit before non-cash adjustment | -38.90%226.3M | 18.62%370.4M | 135.80%312.26M | -22.31%132.43M | -37.43%170.45M | 487.47%272.43M | 112.24%46.37M | -853.12%-378.9M | -49.52%50.31M | 407.54%99.66M |
Total adjustment of non-cash items | -23.76%334.86M | 61.02%439.23M | -26.44%272.78M | 42.97%370.85M | -45.85%259.39M | 40.42%478.99M | -27.05%341.11M | 158.62%467.6M | 42.59%180.81M | -24.37%126.8M |
-Depreciation and amortization | 4.49%346.72M | 10.95%331.83M | -4.83%299.09M | 1.53%314.29M | -1.55%309.55M | 1.98%314.41M | 23.98%308.31M | -7.39%248.67M | -2.71%268.51M | 5.08%276M |
-Reversal of impairment losses recognized in profit and loss | 191.60%2.74M | -89.27%941K | -85.97%8.77M | 403.49%62.51M | 74.29%12.42M | -87.89%7.12M | --58.83M | ---- | --1.63M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -185.18%-11.71M | 102.17%13.74M |
-Disposal profit | -3,670.68%-4.75M | -98.39%133K | -61.40%8.24M | 16,843.65%21.35M | 102.47%126K | 13.14%-5.11M | -1,306.94%-5.88M | 99.09%-418K | -37.10%-46.08M | -5,428.62%-33.61M |
-Remuneration paid in stock | 38.71%9.36M | --6.75M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 61.35%-9.35M | ---24.18M |
-Other non-cash items | -119.29%-19.21M | 329.84%99.57M | -58.71%-43.32M | 56.46%-27.3M | -138.57%-62.7M | 907.10%162.57M | -109.18%-20.14M | 1,088.36%219.35M | 78.89%-22.19M | -121.63%-105.14M |
Changes in working capital | 1,565.09%179.9M | 87.62%-12.28M | -273.41%-99.15M | 71.86%-26.55M | -140.94%-94.37M | 446.04%230.49M | 31.18%-66.61M | 9.11%-96.79M | -223.48%-106.49M | 681.78%86.24M |
-Change in receivables | 897.80%145.26M | 79.83%-18.21M | -33.16%-90.25M | -172.46%-67.77M | -6.78%93.53M | 6.87%100.32M | 3,577.09%93.88M | 104.97%2.55M | -3,092.89%-51.36M | -89.31%1.72M |
-Change in inventory | 144.33%1.28M | -611.85%-2.88M | -161.09%-405K | 185.88%663K | -192.12%-772K | -42.56%838K | -3.44%1.46M | 870.92%1.51M | 85.14%-196K | 17.04%-1.32M |
-Change in payables | -78.23%15.39M | 367.85%70.7M | -140.00%-26.4M | 154.92%66M | -196.78%-120.17M | 181.71%124.17M | -739.22%-151.96M | 50.32%23.77M | 87.14%15.82M | 502.43%8.45M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -191.42%-70.75M | 5,901.35%77.39M |
-Provision for loans, leases and other losses | 129.04%17.98M | -445.81%-61.89M | 170.35%17.9M | 62.00%-25.44M | -1,399.81%-66.95M | 151.60%5.15M | 80.00%-9.98M | ---49.9M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---74.72M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 26.39%-17.25M | 21.59%-23.43M | 12.74%-29.88M | 15.96%-34.25M | -19.47%-40.75M | -1.80%-34.11M | -134.42%-33.51M | 16.21%-14.29M | 8.68%-17.06M | -17.66%-18.68M |
Interest received (cash flow from operating activities) | -2.83%25.34M | 140.39%26.07M | 36.53%10.85M | -14.94%7.94M | 9.13%9.34M | -62.17%8.56M | 82.12%22.62M | -22.63%12.42M | -27.17%16.06M | 24.28%22.05M |
Tax refund paid | 0.97%-81.75M | -26.96%-82.55M | -325.80%-65.02M | 82.04%-15.27M | -277.12%-85.01M | -4.83%-22.54M | 60.25%-21.5M | -65.34%-54.09M | -210.42%-32.72M | 125.93%29.63M |
Other operating cash inflow (outflow) | 0 | 0 | 0.00%-1K | 0.00%-1K | -1K | 0 | -1K | 0 | -200.00%-1K | 200.00%1K |
Operating cash flow | -6.97%667.41M | 78.54%717.44M | -7.66%401.83M | 98.66%435.15M | -76.54%219.04M | 223.69%933.82M | 550.40%288.49M | -170.46%-64.05M | -73.70%90.91M | 919.55%345.69M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 30.91%-180.12M | -89.54%-260.71M | -78.27%-137.55M | 60.78%-77.16M | 81.42%-196.72M | 20.15%-1.06B | -162.70%-1.33B | -142.37%-504.66M | -60.88%-208.22M | -46.04%-129.43M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --316K | ---- | ---- |
Net investment product transactions | -294.05%-2.19M | -104.62%-555K | -92.69%12.01M | 561.41%164.44M | 51.85%-35.64M | ---74.02M | ---- | ---- | -140.61%-31.69M | 130.70%78.05M |
Advance cash and loans provided to other parties | ---- | ---- | ---2.1M | --0 | 87.73%-1.35M | -411.63%-11M | 24.30%-2.15M | ---2.84M | ---- | -200.00%-3.75M |
Repayment of advance payments to other parties and cash income from loans | -28.95%540K | 4.11%760K | -26.26%730K | -82.45%990K | -48.61%5.64M | 850.22%10.98M | 75.00%1.16M | -29.03%660K | -24.08%930K | 17.22%1.23M |
Net changes in other investments | 20.41%-8.49M | 50.15%-10.66M | -10.83%-21.39M | 74.10%-19.3M | -834.24%-74.52M | 8.12%-7.98M | -105.07%-8.68M | 159.08%171.21M | -989.05%-289.8M | 61.90%-26.61M |
Investing cash flow | 29.84%-190.25M | -82.86%-271.17M | -315.00%-148.29M | 122.79%68.97M | 73.47%-302.58M | 14.59%-1.14B | -298.26%-1.34B | 36.59%-335.32M | -556.75%-528.78M | 35.51%-80.52M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -32.71%-426M | 34.22%-321M | -44.38%-488M | -463.33%-338M | -117.26%-60M | -60.43%347.6M | 105.71%878.38M | 349.71%427M | -248.98%-171M | -120.33%-49M |
Net common stock issuance | 31.79%-103K | 3.21%-151K | 46.76%-156K | -107.80%-293K | -116.92%-141K | 84.11%-65K | -335.11%-409K | 48.63%-94K | 98.65%-183K | -3.58%-13.6M |
Cash dividends paid | 4.21%-69.52M | -50.50%-72.57M | -0.55%-48.22M | 4.77%-47.96M | -3.52%-50.36M | -2,159.41%-48.65M | 95.47%-2.15M | 54.39%-47.56M | 0.41%-104.26M | 0.54%-104.69M |
Net other fund-raising expenses | ---1K | ---- | ---1K | ---- | 0.00%-1K | 99.92%-1K | 28.90%-1.21M | 0.23%-1.71M | -0.18%-1.71M | 0.06%-1.71M |
Financing cash flow | -25.88%-495.62M | 26.60%-393.73M | -38.87%-536.38M | -249.55%-386.25M | -136.97%-110.5M | -65.83%298.89M | 131.59%874.6M | 236.26%377.65M | -64.00%-277.15M | -239.77%-168.99M |
Net cash flow | ||||||||||
Beginning cash position | 4.17%2.08B | -9.69%1.99B | 5.42%2.21B | -8.87%2.09B | 3.24%2.3B | -7.12%2.22B | -1.98%2.4B | -22.94%2.44B | 4.75%3.17B | 3.29%3.03B |
Current changes in cash | -135.16%-18.47M | 118.58%52.55M | -339.96%-282.84M | 160.75%117.87M | -310.68%-194.04M | 153.44%92.1M | -693.38%-172.34M | 96.96%-21.72M | -843.41%-715.02M | 220.92%96.18M |
Effect of exchange rate changes | -30.28%21.25M | -55.88%30.48M | 1,674.61%69.08M | 54.62%-4.39M | 51.52%-9.67M | -1,220.45%-19.94M | 106.65%1.78M | -114.01%-26.76M | -126.24%-12.51M | -28.35%47.66M |
Cash adjustments other than cash changes | ---- | --1K | ---- | ---1K | ---- | ---- | 150.00%1K | -100.00%-2K | ---1K | ---- |
End cash Position | 0.13%2.08B | 4.17%2.08B | -9.69%1.99B | 5.42%2.21B | -8.87%2.09B | 3.24%2.3B | -7.12%2.22B | -1.98%2.4B | -22.94%2.44B | 4.75%3.17B |
Free cash flow | 5.60%480.16M | 73.41%454.7M | -25.20%262.22M | 1,668.71%350.58M | 114.62%19.82M | 87.13%-135.57M | -84.98%-1.05B | -360.40%-569.38M | -158.15%-123.67M | 480.05%212.67M |
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 |