Migalo Holdings
5535
Hokushin
7897
Leoclan
7681
AR Advanced Technology
5578
GFA
8783
(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 | 59.48%6.51B | -43.05%4.08B | 107.23%7.16B | -61.38%3.46B | 96.77%8.95B | 311.58%4.55B | -63.73%1.11B | 148.13%3.05B | -62.58%1.23B | 124.33%3.28B |
Net profit before non-cash adjustment | -17.15%4.5B | 9.01%5.44B | -4.45%4.99B | 7.01%5.22B | 21.90%4.88B | 2.59%4B | 10.08%3.9B | 4.12%3.54B | 14.74%3.4B | 2.03%2.97B |
Total adjustment of non-cash items | 1.71%596M | 565.91%586M | -83.70%88M | 29.50%540M | 39.00%417M | -38.52%300M | 76.81%488M | 4.15%276M | -83.52%265M | 733.16%1.61B |
-Depreciation and amortization | 33.96%781M | 14.99%583M | 26.12%507M | 5.79%402M | 17.28%380M | 20.45%324M | -5.28%269M | 2.90%284M | 7.39%276M | 29.80%257M |
-Reversal of impairment losses recognized in profit and loss | --0 | --4M | --0 | --211M | ---- | -94.66%7M | --131M | ---- | -97.55%24M | --978M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -128.24%-98M | 1,037.84%347M |
-Disposal profit | -577.27%-105M | 106.09%22M | -2,908.33%-361M | -500.00%-12M | 175.00%3M | -104.55%-4M | 576.92%88M | 225.00%13M | 110.26%4M | -3,800.00%-39M |
-Net exchange gains and losses | -54.55%-17M | 45.00%-11M | -25.00%-20M | -121.05%-16M | 3,700.00%76M | -87.50%2M | 1,700.00%16M | -133.33%-1M | 0.00%3M | --3M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 42.11%54M | --38M |
-Other non-cash items | -425.00%-63M | 68.42%-12M | 15.56%-38M | -7.14%-45M | -44.83%-42M | -81.25%-29M | 20.00%-16M | -1,100.00%-20M | -91.67%2M | -27.27%24M |
Changes in working capital | 172.42%1.41B | -193.05%-1.94B | 190.65%2.09B | -162.96%-2.3B | 1,403.29%3.65B | 107.40%243M | -323.74%-3.28B | 68.22%-775M | -88.92%-2.44B | 21.09%-1.29B |
-Change in receivables | 166.13%869M | -148.92%-1.31B | 194.98%2.69B | -168.31%-2.83B | 436.27%4.14B | 113.91%772M | -224.37%-5.55B | -115.76%-1.71B | -1,662.22%-793M | 97.69%-45M |
-Change in inventory | 182.35%48M | -92.51%17M | -53.86%227M | 230.20%492M | 128.17%149M | -170.53%-529M | 234.41%750M | ---558M | ---- | ---- |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -96.80%21M | 270.65%657M |
-Change in payables | 283.73%779M | -167.52%-424M | 180.51%628M | -16.94%-780M | 58.21%-667M | -147.02%-1.6B | 7,980.95%3.39B | 102.58%42M | 34.16%-1.63B | -276.37%-2.47B |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 10,040.00%507M | 100.95%5M |
-Provision for loans, leases and other losses | 199.35%154M | 56.34%-155M | -162.50%-355M | 63.22%568M | -3.87%348M | 86.60%362M | 743.48%194M | --23M | ---- | ---- |
-Changes in other current assets | 937.50%134M | 98.83%-16M | -17,150.00%-1.36B | -98.04%8M | -17.24%408M | 123.78%493M | -288.28%-2.07B | 301.28%1.1B | -197.16%-547M | 411.05%563M |
-Changes in other current liabilities | -1,106.25%-579M | -118.25%-48M | 9.58%263M | 133.10%240M | -197.84%-725M | 74,000.00%741M | -99.70%1M | --328M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -85.71%-13M | -40.00%-7M | 16.67%-5M | 33.33%-6M | 25.00%-9M | 25.00%-12M | -100.00%-16M | 57.89%-8M | 50.00%-19M | 20.83%-38M |
Interest received (cash flow from operating activities) | 300.00%76M | -55.81%19M | -18.87%43M | 10.42%53M | 17.07%48M | 28.13%41M | 14.29%32M | 47.37%28M | 11.76%19M | 21.43%17M |
Tax refund paid | -49.93%-2.15B | 41.55%-1.43B | -17.96%-2.45B | -27.35%-2.08B | -11.10%-1.63B | -3.16%-1.47B | -151.41%-1.42B | 69.55%-566M | -125.06%-1.86B | -98.56%-826M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | -200.00%-1M | 1M | 0 | 1M | 0 |
Operating cash flow | 66.27%4.42B | -44.02%2.66B | 233.10%4.75B | -80.62%1.43B | 136.71%7.36B | 1,132.56%3.11B | -112.04%-301M | 496.98%2.5B | -125.87%-630M | 140.85%2.44B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 13.63%-976M | -104.71%-1.13B | 19.53%-552M | -195.69%-686M | 80.68%-232M | -102.53%-1.2B | -197.99%-593M | -116.22%-199M | 1,022.56%1.23B | -20.91%-133M |
Net intangibles purchase and sale | -72.58%-107M | 77.29%-62M | -841.38%-273M | -107.14%-29M | 73.58%-14M | 77.06%-53M | -239.71%-231M | -518.18%-68M | 79.63%-11M | -107.69%-54M |
Net business purchase and sale | --99M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | -114.70%-1.26B | -191.41%-585M | 16,100.00%640M | 0.00%-4M | 0.00%-4M | 92.59%-4M | -42.11%-54M | -1,166.67%-38M | -118.75%-3M | 126.23%16M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---109M | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | 35.29%46M | 325.00%34M | -38.46%8M | 550.00%13M | --2M | ---- | --1M |
Net changes in other investments | -327.27%-47M | -106.79%-11M | 606.25%162M | -3,100.00%-32M | 50.00%-1M | 0.00%-2M | -110.53%-2M | 575.00%19M | 96.26%-4M | -1,437.50%-107M |
Investing cash flow | -27.91%-2.29B | -7,673.91%-1.79B | 96.74%-23M | -224.88%-705M | 82.67%-217M | -44.41%-1.25B | -120.61%-867M | -132.51%-393M | 536.46%1.21B | -46.56%-277M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | -1.46%-278M | 0.00%-274M | 0.00%-274M | -124.91%-274M | --1.1B | ---- | -200.00%-1.2B | 0.00%-400M |
Net common stock issuance | --0 | ---1M | --0 | ---1M | --0 | --0 | ---501M | --0 | 210.00%11M | -900.00%-10M |
Increase or decrease of lease financing | 0.00%-5M | 0.00%-5M | 58.33%-5M | 20.00%-12M | 25.00%-15M | 4.76%-20M | 22.22%-21M | -35.00%-27M | 20.00%-20M | -4.17%-25M |
Cash dividends paid | 9.56%-1.96B | -44.24%-2.17B | -0.33%-1.5B | -12.14%-1.5B | -0.38%-1.33B | -84.07%-1.33B | -70.28%-722M | -10.70%-424M | -12.65%-383M | -34.92%-340M |
Net other fund-raising expenses | ---2M | ---- | 0.00%-1M | 50.00%-1M | -100.00%-2M | ---1M | ---- | --130M | ---- | ---- |
Financing cash flow | 9.49%-1.97B | -21.62%-2.17B | -0.06%-1.79B | -9.78%-1.78B | -0.06%-1.63B | -1,027.78%-1.62B | 55.14%-144M | 79.84%-321M | -105.42%-1.59B | -14.31%-775M |
Net cash flow | ||||||||||
Beginning cash position | -6.11%19.46B | 16.93%20.72B | -5.30%17.72B | 40.21%18.71B | 1.77%13.35B | -9.32%13.11B | 14.04%14.46B | -7.42%12.68B | 11.57%13.7B | 1.20%12.28B |
Current changes in cash | 113.00%169M | -144.19%-1.3B | 376.76%2.94B | -119.27%-1.06B | 2,277.16%5.52B | 117.68%232M | -173.42%-1.31B | 276.41%1.79B | -173.25%-1.01B | 860.42%1.38B |
Effect of exchange rate changes | -47.06%18M | -43.33%34M | -15.49%60M | 147.97%71M | ---148M | --0 | -725.00%-33M | -33.33%-4M | 0.00%-3M | ---3M |
Cash adjustments other than cash changes | ---- | ---- | -200.00%-1M | --1M | ---- | ---- | -50.00%-3M | -100.00%-2M | -102.44%-1M | 4,000.00%41M |
End cash Position | 0.96%19.64B | -6.11%19.46B | 16.93%20.72B | -5.30%17.72B | 40.21%18.71B | 1.77%13.35B | -9.32%13.11B | 14.04%14.46B | -7.42%12.68B | 11.57%13.7B |
Free cash flow | 127.54%3.34B | -61.90%1.47B | 453.96%3.85B | -90.19%695M | 294.82%7.09B | 259.41%1.8B | -150.93%-1.13B | 323.33%2.21B | -148.82%-990M | 132.57%2.03B |
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 |