Living Technologies
4445
Beat Holdings
9399
WealthNavi
7342
Nihon Enterprise
4829
Ateam
3662
(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 | 160.91%1.43B | -52.99%546.68M | 4.06%1.16B | -9.54%1.12B | 2.23%1.24B | -3.97%1.21B | 0.69%1.26B | 19.67%1.25B | -8.84%1.04B | 17.34%1.15B |
Net profit before non-cash adjustment | -12.24%1.23B | 2.11%1.41B | 63.87%1.38B | -21.43%840.87M | -4.71%1.07B | -6.15%1.12B | 7.25%1.2B | 5.10%1.12B | 6.52%1.06B | -0.02%996.71M |
Total adjustment of non-cash items | 57.90%122.92M | 478.13%77.85M | -94.95%13.47M | 321.85%266.64M | -16.22%63.21M | -7.63%75.45M | 15.63%81.68M | -5.07%70.64M | -65.50%74.41M | 155.26%215.67M |
-Depreciation and amortization | 52.55%111.91M | -9.79%73.36M | -8.70%81.32M | 4.66%89.06M | 4.12%85.09M | -6.14%81.73M | 6.34%87.08M | 20.12%81.89M | -33.92%68.17M | 23.65%103.17M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -141.50%-21.16M | 647.93%50.99M |
-Disposal profit | --0 | --0 | -123.08%-42.38M | 633,168.97%183.59M | 89.61%-29K | 63.19%-279K | 93.39%-758K | -6,524.28%-11.46M | 52.99%-173K | -126.53%-368K |
-Net exchange gains and losses | -94.91%42K | 111.87%825K | -11,884.75%-6.95M | -90.74%59K | 2,933.33%637K | -91.50%21K | 18.75%247K | --208K | --0 | 107.02%8K |
-Remuneration paid in stock | 33.06%16.12M | --12.12M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -32.46%32.58M | --48.24M |
-Other non-cash items | 39.05%-5.15M | 54.35%-8.46M | -204.76%-18.52M | 72.99%-6.08M | -273.25%-22.5M | -23.23%-6.03M | ---4.89M | ---- | -136.75%-5.01M | 50.07%13.64M |
Changes in working capital | 107.32%68.68M | -310.35%-938.16M | -2,394.97%-228.63M | -90.22%9.96M | 944.65%101.85M | 148.61%9.75M | -131.71%-20.06M | 168.92%63.25M | -37.33%-91.77M | 36.44%-66.82M |
-Change in receivables | 75.41%-82.07M | -57.74%-333.79M | -308.89%-211.6M | -20.26%-51.75M | -131.08%-43.03M | 1,186.10%138.44M | 109.85%10.76M | -221.18%-109.28M | 188.20%90.18M | 36.31%-102.25M |
-Change in inventory | 125.72%128.55M | -718.30%-499.77M | -236.90%-61.07M | -170.24%-18.13M | 171.23%25.81M | 18.77%-36.24M | -166.95%-44.61M | 232.98%66.63M | 67.95%-50.1M | -677.20%-156.32M |
-Change in payables | -855.40%-96.19M | 226.92%12.73M | -126.92%-10.03M | -14.63%37.27M | 182.59%43.66M | -193.07%-52.86M | 344.34%56.8M | 72.86%-23.25M | -183.80%-85.65M | 240.76%102.21M |
-Change in accrued expense | -282.66%-29.35M | 30.55%16.07M | 720.47%12.31M | -65.23%1.5M | 147.02%4.31M | 12.42%-9.18M | -208.66%-10.48M | 716.43%9.64M | -108.56%-1.56M | 5,868.95%18.27M |
-Provision for loans, leases and other losses | 105.18%7.61M | -641.13%-146.92M | -11.81%27.15M | 20.81%30.79M | 260.96%25.48M | 108.85%7.06M | -280.29%-79.74M | --44.23M | ---- | ---- |
-Changes in other current assets | 243.02%4.79M | 73.22%-3.35M | -625.08%-12.5M | 563.04%2.38M | 54.47%-514K | -106.65%-1.13M | 24.62%16.97M | 432.50%13.62M | -141.65%-4.1M | -40.77%9.83M |
-Changes in other current liabilities | 702.35%135.33M | -37.81%16.87M | 243.07%27.12M | -82.86%7.91M | 226.92%46.13M | -220.21%-36.35M | -50.97%30.24M | 252.11%61.67M | -165.98%-40.54M | 431.01%61.44M |
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) | -4.22%8.1M | -54.36%8.46M | 117.61%18.53M | 43.70%8.51M | -1.69%5.93M | 23.23%6.03M | 2.77%4.89M | -5.09%4.76M | -5.45%5.01M | 73.41%5.3M |
Tax refund paid | 34.30%-247.56M | -430.26%-376.77M | 134.76%114.08M | 10.72%-328.2M | 0.39%-367.62M | 16.19%-369.04M | -36.17%-440.34M | 32.66%-323.36M | -14.19%-480.17M | 8.72%-420.51M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 592K | 0 | 200.00%1K | -1K | 0 | 0 | 0 |
Operating cash flow | 565.43%1.19B | -86.23%178.36M | 62.25%1.3B | -8.61%798.38M | 3.35%873.64M | 2.72%845.34M | -11.62%822.92M | 63.60%931.1M | -22.07%569.14M | 40.82%730.35M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -1,307.28%-138.2M | 80.94%-9.82M | -105.80%-51.53M | 4,069.59%887.72M | -87.12%-22.36M | -7,762.50%-11.95M | 99.97%-152K | -110.30%-500.42M | -6,819.34%-237.96M | -104.97%-3.44M |
Net intangibles purchase and sale | 65.88%-27.8M | 5.45%-81.46M | ---86.15M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | --0 | --0 | --50M | --0 | ---199.72M | ---- | ---- | ---50M | ---- | 200.00%100M |
Advance cash and loans provided to other parties | 13.14%-8.86M | -119.35%-10.2M | 42.87%-4.65M | 3.10%-8.14M | 21.27%-8.4M | -160.24%-10.67M | -127.78%-4.1M | 76.62%-1.8M | -144.44%-7.7M | 50.00%-3.15M |
Repayment of advance payments to other parties and cash income from loans | 151.71%19.67M | 43.61%7.81M | 7.44%5.44M | -42.73%5.06M | 50.67%8.84M | 21.71%5.87M | -4.34%4.82M | -22.93%5.04M | -8.53%6.54M | -19.00%7.15M |
Net changes in other investments | -697.31%-4.22M | 577.70%707K | 99.22%-148K | -14,914.29%-18.92M | 93.44%-126K | 44.32%-1.92M | -103.60%-3.45M | 1,006.10%95.71M | -105.37%-10.56M | 197.23%196.88M |
Investing cash flow | -71.49%-159.4M | -6.81%-92.96M | -110.05%-87.03M | 490.38%865.73M | -1,087.69%-221.77M | -548.78%-18.67M | 99.36%-2.88M | -80.82%-451.47M | -183.94%-249.68M | 228.88%297.45M |
Financing cash flow | ||||||||||
Net common stock issuance | ---739.85M | --0 | 99.99%-41K | ---759.66M | ---- | 98.63%-1K | ---73K | ---- | ---- | --552.04M |
Increase or decrease of lease financing | -253.45%-2.76M | 0.00%-782K | 14.35%-782K | -354.23%-913K | 71.49%-201K | 82.17%-705K | 46.47%-3.95M | 36.22%-7.38M | 9.51%-11.58M | 5.99%-12.79M |
Cash dividends paid | -52.61%-699.92M | -27.28%-458.64M | -12.21%-360.34M | 15.82%-321.12M | 4.64%-381.48M | -16.12%-400.06M | 5.22%-344.53M | -13.78%-363.52M | -16.08%-319.49M | 1.79%-275.22M |
Net other fund-raising expenses | 0.00%-1K | 50.00%-1K | -100.00%-2K | ---1K | ---- | 50.00%-1K | ---2K | ---- | 50.77%-3.55M | -720,000.00%-7.2M |
Financing cash flow | -213.99%-1.44B | -27.20%-459.42M | 66.61%-361.17M | -183.40%-1.08B | 4.76%-381.68M | -14.98%-400.77M | 6.03%-348.56M | -10.85%-370.9M | -230.29%-334.61M | 187.40%256.83M |
Net cash flow | ||||||||||
Beginning cash position | -4.97%7.16B | 15.52%7.54B | 6.82%6.53B | 4.62%6.11B | 7.87%5.84B | 9.53%5.41B | 2.24%4.94B | -0.31%4.83B | 36.04%4.85B | -0.16%3.56B |
Current changes in cash | -10.98%-415.07M | -144.15%-374.01M | 45.47%847.21M | 115.55%582.41M | -36.56%270.19M | -9.67%425.9M | 333.64%471.48M | 817.77%108.73M | -101.18%-15.15M | 21,560.44%1.28B |
Effect of exchange rate changes | 94.91%-42K | -111.87%-825K | 11,884.75%6.95M | 90.74%-59K | -2,933.33%-637K | 91.50%-21K | -18.75%-247K | ---208K | --0 | -107.02%-8K |
Cash adjustments other than cash changes | ---1K | ---- | --158.65M | ---- | 0.00%-1K | ---1K | ---- | -400.00%-3K | 0.00%1K | 0.00%1K |
End cash Position | -5.79%6.75B | -4.97%7.16B | 12.66%7.54B | 9.53%6.69B | 4.62%6.11B | 7.87%5.84B | 9.53%5.41B | 2.24%4.94B | -0.31%4.83B | 36.04%4.85B |
Free cash flow | 1,072.30%1.02B | -92.48%87.08M | 51.93%1.16B | -10.48%762M | 2.26%851.24M | 1.69%832.41M | 91.54%818.6M | 29.12%427.39M | -54.44%331M | 42.10%726.48M |
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 |