Twenty-four seven
7074
Alpico Holdings
297A
Branding Technology
7067
Estore
4304
Axel Mark
3624
(Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 21.83%-2.96B | -16.09%17.48B | 24.34%10.3B | 55.07%3.28B | 27.72%7.69B | -185.90%-3.79B | 65.45%20.83B | 82.79%8.29B | 37.23%2.11B | 15.80%6.02B |
Net profit before non-cash adjustment | 51.54%3.35B | 12.23%12.63B | -5.87%4.57B | 88.29%4.42B | 211.02%1.42B | -58.47%2.21B | -29.82%11.25B | 0.56%4.86B | 9.77%2.35B | -142.47%-1.28B |
Total adjustment of non-cash items | -56.35%1.41B | -35.08%12.55B | 104.73%6.49B | -60.44%2.09B | -91.32%732M | 32.36%3.24B | 241.59%19.32B | 360.09%3.17B | 297.29%5.28B | 155.07%8.43B |
-Depreciation and amortization | 5.24%1.12B | -7.36%4.32B | -11.43%1.12B | -8.23%1.07B | -1.85%1.06B | -7.21%1.07B | 9.31%4.66B | 3.28%1.26B | 9.27%1.17B | 8.19%1.08B |
-Reversal of impairment losses recognized in profit and loss | ---- | -47.05%269M | ---- | ---- | ---- | ---- | -32.54%508M | ---- | ---- | ---- |
-Assets reserve and write-off | --0 | -88.40%131M | --0 | --0 | --0 | --131M | --1.13B | --0 | --0 | --1.13B |
-Share of associates | -274.51%-267M | -53.89%3.05B | 191.84%1.11B | -72.03%1.46B | -58.32%323M | -33.48%153M | 1,836.66%6.6B | 90.95%380M | 19,229.63%5.22B | --775M |
-Disposal profit | --0 | -33.27%3.57B | 28,350.00%2.85B | 24,333.33%733M | -100.07%-4M | --0 | 713.98%5.36B | -98.40%10M | 0.00%3M | 18,982.14%5.34B |
-Net exchange gains and losses | -62.92%-145M | -176.27%-163M | -440.00%-81M | -45.37%59M | 8.77%-52M | 6.32%-89M | 31.40%-59M | 71.15%-15M | 532.00%108M | -533.33%-57M |
-Other non-cash items | -64.50%700M | 21.96%1.37B | 19.96%1.23B | -1.40%-1.23B | -480.89%-598M | 70.29%1.97B | 512.09%1.13B | 149.98%1.03B | -575.39%-1.22B | -92.76%157M |
Changes in working capital | 16.33%-7.73B | 21.06%-7.7B | -398.83%-768M | 41.39%-3.23B | 587.75%5.54B | -174.80%-9.24B | -7.16%-9.76B | 125.96%257M | -186.35%-5.52B | -0.89%-1.14B |
-Change in receivables | -41.01%1.33B | 120.96%522M | 182.29%5.32B | -18.95%-7.27B | 201.80%226M | 14.53%2.25B | -1,015.44%-2.49B | 111.91%1.89B | -51.02%-6.12B | -104.60%-222M |
-Change in inventory | 143.33%13M | -125.12%-54M | 19.40%-54M | 228.07%187M | -298.73%-157M | -120.55%-30M | 146.64%215M | 34.31%-67M | 129.84%57M | 175.24%79M |
-Change in prepaid assets | -34.50%-6.07B | ---- | ---- | -235.35%-1.25B | 22,367.65%7.57B | -2,095.58%-4.51B | ---- | ---- | --925M | ---34M |
-Change in payables | 66.53%-663M | -219.07%-3.4B | -54.34%-1.83B | -15.72%1.6B | -129.38%-1.19B | -4.26%-1.98B | 528.23%2.85B | -641.88%-1.19B | -34.26%1.9B | 380.15%4.04B |
-Provision for loans, leases and other losses | 50.55%-1.08B | -174.38%-1.02B | -45.64%1.25B | -20.65%-561M | 29.49%461M | -165.12%-2.17B | 601.46%1.37B | 145.52%2.3B | -9.67%-465M | -7.29%356M |
-Changes in other current assets | 54.72%-1.26B | 67.95%-3.75B | -133.76%-3.65B | 323.00%4.06B | 74.23%-1.38B | 6.29%-2.79B | -46.79%-11.71B | 38.93%-1.56B | -1,067.95%-1.82B | -11.83%-5.35B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -41.67%-17M | 10.17%-53M | 13.33%-13M | 14.29%-12M | -6.67%-16M | 20.00%-12M | 0.00%-59M | 11.76%-15M | 6.67%-14M | 0.00%-15M |
Interest received (cash flow from operating activities) | 20.00%12M | -125.00%-1M | -75.00%1M | 900.00%10M | 4M | 4M | ||||
Tax refund paid | 86.24%-609M | -64.17%-8.25B | -171.43%-380M | -36.30%-3.49B | 150.63%40M | -96.75%-4.43B | 49.13%-5.03B | 1.41%-140M | 33.74%-2.56B | -79M |
Other operating cash inflow (outflow) | -125.00%-1M | 0 | -200.00%-1M | 200.00%1M | -4M | 4M | 0 | 150.00%1M | -150.00%-1M | 0 |
Operating cash flow | 56.35%-3.59B | -41.71%9.18B | 21.78%9.91B | 51.31%-223M | 30.24%7.72B | -482.95%-8.22B | 495.05%15.75B | 86.05%8.14B | 80.39%-458M | 14.40%5.93B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -117.79%-2.61B | -52.47%-2.99B | -294.51%-1.29B | 47.60%-240M | 52.88%-262M | -92.75%-1.2B | 40.62%-1.96B | 74.63%-328M | -46.33%-458M | 57.97%-556M |
Net intangibles purchase and sale | ---- | 20.14%-468M | -34.23%-149M | 17.65%-112M | 20.41%-117M | 53.13%-90M | -4.46%-586M | -145.31%-111M | 62.33%-136M | 19.23%-147M |
Net business purchase and sale | ---255M | --0 | --0 | --0 | ---- | ---- | -254.45%-1.39B | --0 | ---699M | ---- |
Net investment product transactions | 99.40%-4M | 20.52%-2.73B | 10.18%-1.37B | 89.47%-2M | 63.17%-699M | ---665M | 75.05%-3.44B | 46.79%-1.52B | 95.81%-19M | 78.74%-1.9B |
Advance cash and loans provided to other parties | -122.22%-4B | -50.00%-1.8B | --0 | --0 | --0 | -60.71%-1.8B | ---1.2B | --0 | ---80M | --0 |
Repayment of advance payments to other parties and cash income from loans | ---- | 87.50%1.2B | --0 | --0 | --0 | 87.50%1.2B | --640M | --0 | --0 | --0 |
Interest received (cash flow from investment activities) | -80.00%1M | ---- | ---- | ---- | ---- | 400.00%5M | ---- | ---- | ---- | ---- |
Net changes in other investments | -856.25%-459M | -109.73%-57M | -107.10%-12M | -400.00%-12M | -96.70%15M | -17.07%-48M | 186.56%586M | 126.04%169M | --4M | 22,600.00%454M |
Investing cash flow | -182.24%-7.32B | 6.78%-6.85B | -57.45%-2.82B | 73.63%-366M | 62.34%-1.07B | -94.67%-2.6B | 57.85%-7.35B | 51.02%-1.79B | -23.05%-1.39B | 72.81%-2.84B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 228.68%848M | -5.04%-354M | -47.53%-1.43B | 47.93%966M | -18.03%-144M | 148.08%258M | 61.75%-337M | 30.12%-972M | 32.19%653M | -37.08%-122M |
Net common stock issuance | 59.21%-1.23B | ---7.52B | --0 | --0 | ---4.51B | ---3.01B | --0 | --0 | --0 | --0 |
Cash dividends paid | 4.14%-3.43B | 2.62%-7.88B | 17.35%-424M | 4.07%-3.44B | 4.19%-435M | -1.19%-3.58B | 0.58%-8.09B | -20.14%-513M | -0.65%-3.59B | 0.00%-454M |
Net other fund-raising expenses | -5.26%-20M | -78.57%21M | 500.00%12M | 575.00%19M | -91.35%9M | -375.00%-19M | 211.36%98M | -96.36%2M | 97.55%-4M | -98.01%104M |
Financing cash flow | 39.70%-3.83B | -88.93%-15.73B | -24.48%-1.85B | 16.41%-2.46B | -976.06%-5.08B | -84.92%-6.35B | 49.92%-8.33B | 15.88%-1.48B | 9.13%-2.94B | 12.43%-472M |
Net cash flow | ||||||||||
Beginning cash position | -10.96%105.69B | 0.23%118.7B | -11.90%100.29B | -12.99%103.44B | -12.36%101.77B | 0.23%118.7B | -20.95%118.43B | -4.65%113.84B | -5.68%118.89B | -11.92%116.12B |
Current changes in cash | 14.13%-14.74B | -17,968.00%-13.4B | 7.80%5.24B | 36.36%-3.04B | -39.99%1.57B | -555.23%-17.17B | 100.24%75M | 562.42%4.86B | 28.57%-4.78B | 145.22%2.62B |
Effect of exchange rate changes | 5.58%246M | 97.95%386M | 15,900.00%158M | 59.02%-109M | -34.59%104M | -23.10%233M | 30.87%195M | -101.19%-1M | -818.92%-266M | 893.75%159M |
Cash adjustments other than cash changes | ---- | ---- | ---- | --0 | --0 | -200.00%-1M | ---- | ---- | ---- | ---- |
End cash Position | -10.39%91.19B | -10.96%105.69B | -10.96%105.69B | -11.90%100.29B | -12.99%103.44B | -12.36%101.77B | 0.23%118.7B | 0.23%118.7B | -4.65%113.84B | -5.68%118.89B |
Free cash flow | 34.84%-6.2B | -56.67%5.72B | 9.98%8.47B | 45.34%-575M | 40.51%7.34B | -812.82%-9.51B | 1,158.70%13.2B | 132.68%7.7B | 65.06%-1.05B | 42.47%5.22B |
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 |