kaonavi
4435
D. Western Therapeutics Institute
4576
Itamiarts
168A
Nakayo
6715
Allied Telesis Holdings KK
6835
(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 | -176.22%-561M | -41.59%736M | -24.60%1.26B | -62.35%1.67B | -13.49%4.44B | 306.18%5.13B | -78.49%1.26B | 1,744.54%5.87B | -115.58%-357M | 895.49%2.29B |
Net profit before non-cash adjustment | 82.92%6.49B | 5.38%3.55B | 65.21%3.37B | -54.22%2.04B | -4.52%4.45B | 36.15%4.66B | -23.33%3.43B | 22.25%4.47B | 54.24%3.65B | 53.14%2.37B |
Total adjustment of non-cash items | 211.78%332M | -131.97%-297M | 179.20%929M | 23.43%-1.17B | -187.59%-1.53B | 507.29%1.75B | -73.89%288M | 719.66%1.1B | -263.27%-178M | 94.83%-49M |
-Depreciation and amortization | 4.91%363M | -5.21%346M | 3.11%365M | -0.28%354M | 21.16%355M | 15.81%293M | 7.20%253M | -48.81%236M | 13.27%461M | 3.04%407M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --63M | ---- | --32M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -313.16%-81M | 240.74%38M |
-Disposal profit | -1,550.00%-116M | -52.94%8M | -70.18%17M | 9.62%57M | -60.00%52M | --130M | ---- | -960.00%-129M | --15M | --0 |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -9.22%-320M | ---293M |
-Other non-cash items | 113.06%85M | -219.01%-651M | 134.53%547M | 18.31%-1.58B | -253.52%-1.94B | 3,508.57%1.26B | -96.37%35M | 481.03%964M | -25.87%-253M | 84.24%-201M |
Changes in working capital | -193.44%-7.38B | 17.13%-2.52B | -477.61%-3.04B | -46.93%804M | 218.27%1.52B | 47.67%-1.28B | -916.00%-2.45B | 107.83%300M | -13,117.24%-3.83B | 96.73%-29M |
-Change in receivables | -441.56%-10.97B | -29.96%-2.03B | -208.87%-1.56B | -70.94%1.43B | 300.98%4.93B | -8.50%-2.45B | -89.76%-2.26B | 60.87%-1.19B | -6,376.60%-3.04B | 98.25%-47M |
-Change in inventory | -1,309.09%-133M | 152.38%11M | -600.00%-21M | -106.98%-3M | 170.49%43M | -150.83%-61M | --120M | ---- | ---- | ---- |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -102.10%-3M | -31.25%143M | 156.99%208M |
-Change in payables | 522.56%2.81B | 8.78%-665M | -859.38%-729M | 102.03%96M | -337.39%-4.72B | 1,777.36%1.99B | -94.23%106M | 287.73%1.84B | -530.97%-978M | -107.20%-155M |
-Provision for loans, leases and other losses | 100.68%2M | 53.41%-294M | -471.18%-631M | 151.20%170M | 21.14%-332M | -17.93%-421M | -525.00%-357M | --84M | ---- | ---- |
-Changes in other current assets | 98.69%910M | 577.08%458M | 89.23%-96M | -155.69%-891M | 574.78%1.6B | -491.23%-337M | 86.62%-57M | -1,026.09%-426M | 231.43%46M | -975.00%-35M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 8.33%-11M | 7.69%-12M | -8.33%-13M | 14.29%-12M | 39.13%-14M | -109.09%-23M | 21.43%-11M | 30.00%-14M | 0.00%-20M | -25.00%-20M |
Interest received (cash flow from operating activities) | 11.06%241M | 5.34%217M | 4.57%206M | 5.91%197M | 10.71%186M | 11.26%168M | 10.22%151M | 18.10%137M | 9.43%116M | 7.07%106M |
Tax refund paid | -2.19%-1.12B | -100.18%-1.1B | 23.78%-548M | 65.88%-719M | -172.57%-2.11B | 54.90%-773M | -34.85%-1.71B | -46.60%-1.27B | -158.04%-867M | -35.48%-336M |
Other operating cash inflow (outflow) | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | -150.00%-1M | 2M | 0 | 0 | 0 |
Operating cash flow | -825.48%-1.45B | -117.37%-157M | -20.42%904M | -54.60%1.14B | -44.41%2.5B | 1,556.63%4.5B | -106.54%-309M | 518.71%4.72B | -155.27%-1.13B | 550.55%2.04B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 1.99%-148M | -58.95%-151M | 77.59%-95M | -23.26%-424M | 57.32%-344M | 28.16%-806M | 9.00%-1.12B | -733.11%-1.23B | -111.48%-148M | 1,099.22%1.29B |
Net intangibles purchase and sale | -390.20%-250M | -15.91%-51M | -18.92%-44M | 57.47%-37M | 3.33%-87M | -50.00%-90M | -62.16%-60M | 31.48%-37M | 19.40%-54M | -97.06%-67M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---58M | ---- | ---- | ---- | ---- |
Net investment product transactions | 168.64%302M | -209.86%-440M | 38.26%-142M | -693.10%-230M | 90.46%-29M | -948.28%-304M | 23.68%-29M | -46.15%-38M | 84.05%-26M | -208.67%-163M |
Net changes in other investments | -1,535.29%-244M | -88.74%17M | 125.00%151M | -510.88%-604M | -3.92%147M | 230.77%153M | -515.79%-117M | -102.28%-19M | 665.99%832M | 55.59%-147M |
Investing cash flow | 45.60%-340M | -380.77%-625M | 89.96%-130M | -313.74%-1.3B | 71.67%-313M | 16.79%-1.11B | -0.08%-1.33B | -319.70%-1.33B | -33.77%604M | 365.12%912M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 160.00%60M | -322.22%-100M | 325.00%45M | 83.33%-20M | -166.67%-120M | 250.00%180M | -241.18%-120M | --85M | --0 | -154.05%-100M |
Net common stock issuance | ---1B | --0 | --0 | ---341M | --0 | ---649M | --0 | --0 | --0 | --0 |
Cash dividends paid | 0.13%-782M | -28.36%-783M | 18.88%-610M | -47.74%-752M | 3.23%-509M | -9.58%-526M | -16.79%-480M | -9.02%-411M | -31.82%-377M | -4.00%-286M |
Net other fund-raising expenses | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | --16M | ---- | ---- |
Financing cash flow | -95.13%-1.72B | -56.28%-883M | 49.24%-565M | -76.95%-1.11B | 36.78%-629M | -65.83%-995M | -93.55%-600M | 17.77%-310M | 2.33%-377M | -319.57%-386M |
Net cash flow | ||||||||||
Beginning cash position | -11.66%12.34B | 2.06%13.97B | -8.14%13.69B | 11.24%14.9B | 21.80%13.39B | -16.95%11B | 30.33%13.24B | -8.25%10.16B | 30.34%11.07B | -9.49%8.5B |
Current changes in cash | -111.17%-3.52B | -896.65%-1.67B | 116.43%209M | -181.54%-1.27B | -35.03%1.56B | 207.33%2.4B | -172.49%-2.24B | 442.51%3.09B | -135.10%-901M | 388.75%2.57B |
Effect of exchange rate changes | -37.84%23M | -49.32%37M | 21.67%73M | 213.21%60M | -1,666.67%-53M | 50.00%-3M | -100.00%-6M | 70.00%-3M | -225.00%-10M | --8M |
Cash adjustments other than cash changes | ---- | ---- | ---- | 0.00%-1M | 0.00%-1M | 0.00%-1M | 50.00%-1M | 0.00%-2M | -200.00%-2M | 200.00%2M |
End cash Position | -28.31%8.85B | -11.66%12.34B | 2.06%13.97B | -8.14%13.69B | 11.24%14.9B | 21.80%13.39B | -16.95%11B | 30.33%13.24B | -8.25%10.16B | 30.34%11.07B |
Free cash flow | -415.60%-1.85B | -158.37%-359M | -8.89%615M | -67.41%675M | -42.55%2.07B | 341.78%3.61B | -143.18%-1.49B | 359.62%3.45B | -170.52%-1.33B | 406.17%1.89B |
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 |