Axel Mark
3624
DREAM VISION
3185
MarketEnterprise
3135
Beauty Kadan Holdings
3041
Seed
7743
(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 | 8.47%4.12B | 172.13%3.8B | 52.59%-5.27B | -278.51%-11.12B | -19.57%6.23B | -10.84%7.74B | 22.04%8.68B | -1.65%7.12B | -1.22%7.23B | 29.38%7.32B |
Net profit before non-cash adjustment | 74.28%3.47B | 125.29%1.99B | 28.46%-7.87B | -415.18%-11.01B | -34.30%3.49B | 7.18%5.32B | -3.90%4.96B | 2.24%5.16B | 21.47%5.05B | 7.34%4.16B |
Total adjustment of non-cash items | -39.55%2.38B | 91.53%3.93B | 266.45%2.05B | -150.08%-1.23B | -13.15%2.46B | -31.75%2.84B | 123.25%4.16B | 4.37%1.86B | -23.00%1.78B | 11.56%2.32B |
-Depreciation and amortization | -7.19%2.52B | -8.69%2.71B | 14.63%2.97B | -2.52%2.59B | -0.52%2.66B | -4.47%2.67B | 2.01%2.8B | 11.33%2.74B | 1.48%2.46B | -5.75%2.43B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --1.1B | ---- | ---- | ---- | ---- | ---- | ---- |
-Share of associates | 63.04%-34M | -187.50%-92M | -255.56%-32M | 78.05%-9M | 29.31%-41M | 10.77%-58M | -96.97%-65M | -3.13%-33M | 5.88%-32M | 46.88%-34M |
-Disposal profit | 500.00%6M | -97.78%1M | --45M | --0 | 400.00%3M | -200.00%-1M | -75.00%1M | -96.99%4M | 395.56%133M | -509.09%-45M |
-Other non-cash items | -108.45%-111M | 241.33%1.31B | 81.09%-929M | -3,048.72%-4.91B | -169.64%-156M | -84.27%224M | 267.33%1.42B | -9.10%-851M | -2,416.13%-780M | 93.03%-31M |
Changes in working capital | 18.80%-1.72B | -487.23%-2.12B | -51.33%548M | 312.45%1.13B | 166.59%273M | 5.31%-410M | -565.59%-433M | -77.04%93M | -52.30%405M | 392.76%849M |
-Change in receivables | 63.03%-501M | -903.70%-1.36B | -201.50%-135M | -93.81%133M | 3,257.81%2.15B | 114.25%64M | -1,382.86%-449M | 194.59%35M | -117.45%-37M | 169.28%212M |
-Change in inventory | 4.40%-152M | -133.82%-159M | -191.89%-68M | 317.65%74M | -383.33%-34M | 117.39%12M | -27.78%-69M | -107.69%-54M | -36.84%-26M | -258.33%-19M |
-Change in prepaid assets | -2,225.93%-1.26B | 79.93%-54M | -0.75%-269M | -734.38%-267M | -122.70%-32M | 2,450.00%141M | -102.07%-6M | 158.93%290M | -80.72%112M | 340.15%581M |
-Change in payables | -69.34%84M | -11.04%274M | 424.21%308M | 83.65%-95M | -433.03%-581M | -175.69%-109M | 237.14%144M | -520.00%-105M | 134.25%25M | -157.03%-73M |
-Change in accrued expense | 529.41%1.24B | -146.09%-289M | 551.08%627M | 83.11%-139M | -129.25%-823M | ---359M | ---- | ---- | ---- | ---- |
-Provision for loans, leases and other losses | -111.32%-1.14B | -734.12%-539M | -94.01%85M | 449.75%1.42B | -155.35%-406M | -200.00%-159M | 27.40%-53M | -122.05%-73M | 123.65%331M | 157.81%148M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | -15.29%133M | 20.77%157M | 17.12%130M | -8.26%111M | -0.82%121M | 7.96%122M | 6.60%113M | -14.52%106M | -3.88%124M | 24.04%129M |
Tax refund paid | -175.00%-55M | -105.12%-20M | 189.07%391M | 72.56%-439M | 10.66%-1.6B | -115.26%-1.79B | 63.23%-832M | -66.52%-2.26B | 2.37%-1.36B | 9.14%-1.39B |
Other operating cash inflow (outflow) | 0 | 0 | -3.11%3.03B | 3.12B | 0 | 0 | 0 | -99.92%1M | 1.19B | 0 |
Operating cash flow | 6.68%4.2B | 328.55%3.94B | 79.29%-1.72B | -275.25%-8.32B | -21.82%4.75B | -23.74%6.07B | 60.60%7.96B | -31.02%4.96B | 18.63%7.19B | 43.23%6.06B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -96.74%-3.57B | -28.69%-1.81B | -10.00%-1.41B | 4.76%-1.28B | 40.16%-1.34B | 25.75%-2.25B | -8.15%-3.03B | 10.24%-2.8B | -183.53%-3.12B | 2.22%-1.1B |
Net investment product transactions | 241.69%1.01B | -75.70%295M | -28.00%1.21B | -23.08%1.69B | 46.62%2.19B | 277.34%1.5B | -28.51%-843M | -59.22%-656M | -76.82%-412M | 83.04%-233M |
Advance cash and loans provided to other parties | 93.33%-1M | -200.00%-15M | 54.55%-5M | -450.00%-11M | 0.00%-2M | 50.00%-2M | -300.00%-4M | 66.67%-1M | 81.25%-3M | -433.33%-16M |
Repayment of advance payments to other parties and cash income from loans | 14.29%8M | 0.00%7M | 75.00%7M | 100.00%4M | 0.00%2M | -50.00%2M | 33.33%4M | 0.00%3M | -82.35%3M | 112.50%17M |
Net changes in other investments | -786.44%-523M | 95.23%-59M | -580.22%-1.24B | -45.60%-182M | -34.41%-125M | 91.23%-93M | -476.09%-1.06B | 93.57%-184M | -357.60%-2.86B | 9.42%-625M |
Investing cash flow | -94.00%-3.07B | -10.77%-1.58B | -758.99%-1.43B | -69.99%217M | 185.66%723M | 82.87%-844M | -35.57%-4.93B | 43.10%-3.64B | -226.58%-6.39B | 38.55%-1.96B |
Financing cash flow | ||||||||||
Net common stock issuance | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
Cash dividends paid | -199.16%-712M | 0.00%-238M | 49.79%-238M | 52.98%-474M | -13.39%-1.01B | 0.11%-889M | 6.22%-890M | -23.09%-949M | -8.13%-771M | 3.78%-713M |
Net other fund-raising expenses | -200.00%-6M | 95.45%-2M | ---44M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -199.17%-718M | 14.89%-240M | 40.51%-282M | 52.98%-474M | -13.39%-1.01B | 0.11%-889M | 6.22%-890M | -23.09%-949M | -8.13%-771M | 3.78%-713M |
Net cash flow | ||||||||||
Beginning cash position | 8.38%27.33B | -11.99%25.22B | -23.05%28.65B | 13.62%37.23B | 15.26%32.77B | 8.16%28.43B | 1.44%26.28B | 0.11%25.91B | 15.07%25.88B | 1.38%22.49B |
Current changes in cash | -80.61%410M | 161.54%2.11B | 59.96%-3.44B | -292.20%-8.58B | 2.83%4.46B | 102.24%4.34B | 472.27%2.15B | 1,150.00%375M | -99.12%30M | 1,004.56%3.39B |
Cash adjustments other than cash changes | ---1M | ---- | 50.00%-1M | ---2M | ---- | ---1M | ---- | 0.00%-1M | 0.00%-1M | 0.00%-1M |
End cash Position | 1.50%27.74B | 8.38%27.33B | -11.99%25.22B | -23.05%28.65B | 13.62%37.23B | 15.26%32.77B | 8.16%28.43B | 1.44%26.28B | 0.11%25.91B | 15.07%25.88B |
Free cash flow | -70.08%636M | 167.90%2.13B | 67.39%-3.13B | -382.05%-9.6B | -11.05%3.4B | -22.51%3.83B | 128.66%4.94B | -46.63%2.16B | -15.95%4.05B | 54.97%4.82B |
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 |