Kyogoku unyu shoji
9073
BlueMeme
4069
Estore
4304
Visumo
303A
D. Western Therapeutics Institute
4576
(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 | 25.62%959.8M | -24.35%764.07M | 98.51%1.01B | -49.62%508.78M | 53.06%1.01B | -26.96%659.74M | 1.09%903.24M | 112.70%893.54M | -29.12%420.08M | 55.03%592.67M |
Net profit before non-cash adjustment | 4.67%1.01B | 14.59%960.76M | 208.49%838.41M | -45.44%271.78M | -47.81%498.16M | 15.79%954.5M | 17.66%824.36M | 3.61%700.61M | 25.55%676.19M | 50.25%538.58M |
Total adjustment of non-cash items | 107.59%7.22M | -172.80%-95.05M | -54.64%130.58M | -7.56%287.86M | 280.95%311.39M | 107.88%81.74M | -79.48%39.32M | 310.38%191.66M | -163.97%-91.1M | -18.08%142.41M |
-Depreciation and amortization | 14.18%38.03M | -12.64%33.31M | -40.31%38.13M | -23.61%63.89M | -13.08%83.64M | 7.59%96.22M | -20.88%89.44M | -4.88%113.04M | -14.27%118.84M | -8.71%138.63M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -40.00%192.7M | 1,431.67%321.18M | --20.97M | ---- | ---- | ---- | ---- |
-Share of associates | 17.76%-37.53M | -20.56%-45.64M | -2,852.57%-37.85M | 84.85%-1.28M | -1,512.19%-8.46M | 84.84%-525K | -166.10%-3.46M | -136.23%-1.3M | --3.59M | ---- |
-Disposal profit | --2.07M | --0 | 347.33%2.93M | -76.51%655K | 106.65%2.79M | -233.18%-41.91M | -14,194.32%-12.58M | 99.94%-88K | -284.12%-143.14M | -6,970.97%-37.26M |
-Remuneration paid in stock | 41.04%10.77M | 37.27%7.64M | -16.37%5.57M | -5.58%6.65M | --7.05M | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 93.22%-6.13M | -174.19%-90.37M | 382.48%121.8M | 126.63%25.25M | -1,456.55%-94.8M | 120.51%6.99M | -142.59%-34.07M | 213.65%80M | -271.52%-70.4M | 82.37%41.04M |
Changes in working capital | 47.80%-53.05M | -348.05%-101.63M | 180.54%40.97M | -125.41%-50.87M | 153.18%200.23M | -1,051.70%-376.5M | 3,024.88%39.56M | 100.77%1.27M | -86.83%-165M | 41.12%-88.32M |
-Change in receivables | -76.78%-108.77M | -474.60%-61.53M | 126.85%16.43M | -115.69%-61.18M | 168.11%389.99M | -3,961.51%-572.63M | 60.90%-14.1M | 71.11%-36.06M | 27.22%-124.83M | -15.33%-171.53M |
-Change in inventory | 76.93%-3.34M | 35.17%-14.48M | -202.66%-22.33M | 1,165.62%21.76M | 126.78%1.72M | -152.77%-6.42M | -25.11%12.17M | 180.58%16.25M | -47.25%-20.16M | 46.48%-13.69M |
-Change in payables | 261.41%65.24M | -2,248.69%-40.42M | 79.39%-1.72M | 95.53%-8.35M | -214.91%-186.78M | 2,953.23%162.55M | -25.05%5.32M | 511.05%7.1M | -101.83%-1.73M | 42.51%94.19M |
-Provision for loans, leases and other losses | -213.12%-15.31M | -71.64%13.53M | 8,013.10%47.71M | 103.04%588K | -185.09%-19.34M | -45.63%22.73M | 716.79%41.81M | -160.23%-6.78M | -61.60%11.25M | 119.80%29.3M |
-Changes in other current assets | 618.83%9.12M | 41.63%1.27M | 124.33%896K | -307.20%-3.68M | 102.66%1.78M | ---66.93M | ---- | 200.00%56K | ---56K | ---- |
-Changes in other current liabilities | ---- | ---- | ---- | ---- | -84.72%12.86M | 1,593.90%84.2M | -127.22%-5.64M | 170.21%20.7M | -10.88%-29.48M | -125.03%-26.59M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 71.43%-10K | 57.32%-35K | 41.01%-82K | -3.73%-139K | -644.44%-134K | |||||
Interest received (cash flow from operating activities) | 10.26%43K | 11.43%39K | -35.19%35K | -15.63%54K | -1.54%64K | -76.01%65K | 207.95%271K | -93.34%88K | -1.49%1.32M | -32.87%1.34M |
Tax refund paid | 47.33%-205.88M | -117.54%-390.88M | -63.27%-179.68M | 71.24%-110.06M | -54.94%-382.71M | 13.27%-247M | -17.10%-284.81M | 11.21%-243.21M | -40.87%-273.93M | -16.98%-194.46M |
Other operating cash inflow (outflow) | 0 | 0 | -100.00%1K | 40.62M | 0 | 2,854,200.00%28.54M | 0.00%-1K | 0.00%-1K | -1K | 0 |
Operating cash flow | 102.01%753.96M | -55.05%373.23M | 88.97%830.31M | -29.94%439.4M | 42.10%627.14M | -28.66%441.33M | -4.87%618.67M | 341.39%650.33M | -63.11%147.34M | 83.18%399.42M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 77.34%-1.24M | -1,054.43%-5.47M | 90.30%-474K | 67.67%-4.89M | 41.89%-15.11M | -191.92%-26M | -22.62%-8.91M | -790.32%-7.27M | 93.38%-816K | 85.69%-12.33M |
Net intangibles purchase and sale | 66.17%-1.76M | 75.46%-5.2M | 29.99%-21.19M | 81.57%-30.27M | 24.18%-164.26M | -194.49%-216.65M | -299.90%-73.57M | -75.21%-18.4M | 84.31%-10.5M | -1,897.76%-66.91M |
Net business purchase and sale | ---65.08M | --0 | ---- | ---- | ---- | 110.32%42.85M | ---415.16M | ---- | ---- | 299.66%71.89M |
Net investment product transactions | -0.03%-6M | 0.02%-6M | -110.62%-6M | 617.83%56.51M | 33.92%-10.91M | 90.63%-16.51M | -2,827.44%-176.32M | -103.90%-6.02M | 2,665.65%154.45M | -369.83%-6.02M |
Net changes in other investments | 217.96%13.95M | 55.36%-11.83M | -1,571.86%-26.5M | -123.55%-1.59M | 147.82%6.73M | -366.80%-14.07M | 73.40%-3.02M | 9.20%-11.34M | -113.48%-12.48M | 175.83%92.6M |
Investing cash flow | -110.93%-60.12M | 47.38%-28.5M | -374.07%-54.17M | 110.77%19.77M | 20.33%-183.55M | 65.97%-230.4M | -1,473.61%-676.97M | -132.93%-43.02M | 64.90%130.65M | 132.29%79.23M |
Financing cash flow | ||||||||||
Net common stock issuance | ---- | ---- | ---- | ---- | 99.88%-150K | -34,498.60%-123.52M | ---357K | ---- | ---- | ---- |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | 23.70%-10.08M | 11.01%-13.21M | 5.65%-14.84M | 7.47%-15.73M | -93.57%-17M |
Cash dividends paid | -12.69%-150.16M | -100.24%-133.24M | 52.32%-66.54M | -20.16%-139.57M | -18.89%-116.15M | -5.45%-97.7M | -3.77%-92.65M | -10.42%-89.28M | -6.67%-80.86M | 0.00%-75.8M |
Net other fund-raising expenses | ---- | ---- | 80.37%-386K | ---1.97M | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---1K |
Financing cash flow | -12.69%-150.16M | -99.09%-133.24M | 52.71%-66.93M | -21.70%-141.54M | 49.72%-116.3M | -117.76%-231.29M | -2.01%-106.21M | -7.80%-104.12M | -4.08%-96.58M | -9.71%-92.8M |
Net cash flow | ||||||||||
Beginning cash position | 6.16%3.94B | 24.10%3.71B | 11.64%2.99B | 13.86%2.68B | -0.93%2.35B | -6.59%2.37B | 24.64%2.54B | 6.06%2.04B | 26.30%1.92B | -5.60%1.52B |
Current changes in cash | 157.08%543.68M | -70.18%211.48M | 123.28%709.21M | -2.95%317.63M | 1,707.95%327.28M | 87.63%-20.35M | -132.69%-164.51M | 177.38%503.19M | -52.99%181.41M | 444.81%385.85M |
Effect of exchange rate changes | -55.97%7.53M | 49.49%17.09M | 290.68%11.44M | -338.70%-6M | 21.21%-1.37M | 44.39%-1.74M | -333.94%-3.12M | 75.75%-719K | -120.33%-2.97M | -32.26%14.58M |
Cash adjustments other than cash changes | --1K | ---- | -200.00%-1K | 150.00%1K | -100.00%-2K | 50.00%-1K | ---2K | ---- | -6,198,700.00%-61.99M | 0.00%1K |
End cash Position | 13.99%4.49B | 6.16%3.94B | 24.10%3.71B | 11.64%2.99B | 13.86%2.68B | -0.93%2.35B | -6.59%2.37B | 24.64%2.54B | 6.06%2.04B | 26.30%1.92B |
Free cash flow | 106.58%748.96M | -55.16%362.55M | 100.04%808.64M | -9.72%404.24M | 125.38%447.77M | -62.95%198.67M | -14.16%536.19M | 359.24%624.67M | -57.52%136.02M | 149.04%320.19M |
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 |