Visumo
303A
Alpico Holdings
297A
Kyogoku unyu shoji
9073
Forcia
304A
Business Coach
9562
(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 | -54.76%785.8M | -11.59%1.74B | 34.88%1.96B | 10.45%1.46B | 2.73%1.32B | 51.47%1.28B | -59.77%847.36M | 13.40%2.11B | -32.74%1.86B | 13.27%2.76B |
Net profit before non-cash adjustment | -6.38%1.38B | 7.96%1.47B | 15.48%1.37B | 3.47%1.18B | 15.69%1.14B | -57.14%987.49M | 18.93%2.3B | -26.28%1.94B | -6.81%2.63B | 15.28%2.82B |
Total adjustment of non-cash items | -162.01%-219.11M | -15.10%353.35M | 108.13%416.17M | 52.07%199.96M | -42.19%131.49M | 119.60%227.46M | -449.52%-1.16B | 236.09%332.05M | -261.26%-243.99M | -119.39%-67.54M |
-Depreciation and amortization | 8.77%558.09M | -10.39%513.1M | -5.65%572.59M | 7.17%606.9M | -5.87%566.3M | -4.93%601.63M | 14.68%632.81M | 5.77%551.8M | 6.76%521.7M | -1.40%488.67M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --26.58M | ---- | --40.33M | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -250.19%-10.82M | -59.94%7.2M |
-Disposal profit | -6,420.56%-430.43M | 296.54%6.81M | 98.24%-3.47M | 4.03%-196.93M | -35.99%-205.2M | 89.78%-150.9M | -462.60%-1.48B | 49.01%-262.53M | -130.11%-514.91M | -409.14%-223.77M |
-Other non-cash items | -108.20%-346.77M | -8.90%-166.56M | 35.35%-152.95M | -3.04%-236.58M | 12.89%-229.61M | 16.68%-263.6M | -839.38%-316.36M | 117.83%42.79M | 29.35%-239.97M | 62.24%-339.64M |
Changes in working capital | -314.85%-374.88M | -149.38%-90.37M | 146.48%183M | 66.61%74.24M | -34.96%44.56M | 123.16%68.51M | -81.87%-295.89M | 69.07%-162.69M | -5,520.08%-526.02M | 102.73%9.71M |
-Change in receivables | -66.90%52.84M | 484.08%159.64M | -90.86%27.33M | 221.42%299.15M | -175.89%-246.37M | -156.64%-89.3M | 7.36%157.66M | 291.20%146.86M | 5.37%-76.81M | 73.98%-81.17M |
-Change in inventory | 18.34%-165.82M | -444.61%-203.06M | 661.33%58.92M | -116.51%-10.5M | 62.32%63.57M | -24.70%39.16M | 116.99%52.01M | -10.30%-306.18M | -482.88%-277.59M | 53.90%-47.62M |
-Change in payables | -442.34%-88.3M | -150.69%-16.28M | 95.61%-6.5M | -210.07%-147.85M | 1,427.57%134.32M | 93.60%-10.12M | -231.25%-158.01M | 1,571.98%120.39M | -114.66%-8.18M | 296.47%55.8M |
-Change in accrued expense | -154.76%-109.87M | -155.18%-43.13M | 183.95%78.15M | -224.02%-93.1M | -42.93%75.06M | 140.09%131.53M | -169.45%-328.06M | 25.51%-121.75M | -297.63%-163.44M | -5.72%82.7M |
-Provision for loans, leases and other losses | -611.58%-63.72M | -50.35%12.46M | -5.46%25.09M | 47.60%26.54M | 751.65%17.98M | 85.84%-2.76M | -868.59%-19.49M | ---2.01M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -17.42%-17.81M | -10.59%-15.17M | 0.29%-13.72M | -3.65%-13.76M | -10.04%-13.27M | -1.66%-12.06M | 9.41%-11.87M | -0.18%-13.1M | -6.00%-13.07M | 4.19%-12.33M |
Interest received (cash flow from operating activities) | 12.22%442.16M | 13.27%394.01M | 3.48%347.86M | 0.75%336.15M | 8.13%333.63M | 2.19%308.56M | 5.36%301.96M | 11.41%286.6M | -0.49%257.24M | 4.27%258.5M |
Tax refund paid | -47.75%-542.64M | 25.32%-367.26M | -33.07%-491.81M | -34.05%-369.58M | -9.44%-275.7M | 35.11%-251.92M | 48.26%-388.24M | 21.98%-750.36M | -10.18%-961.71M | -24.87%-872.89M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 1,049,300.00%10.49M | 0.00%-1K | -1K | 0 |
Operating cash flow | -61.82%667.52M | -3.23%1.75B | 28.21%1.81B | 3.37%1.41B | 2.65%1.36B | 74.81%1.33B | -53.38%759.71M | 42.95%1.63B | -46.60%1.14B | 8.14%2.14B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -808.66%-2.49B | 44.73%-274.22M | 21.82%-496.1M | -103.89%-634.58M | 83.19%-311.23M | -401.87%-1.85B | 297.27%613.17M | -38.11%-310.82M | -156.52%-225.05M | 86.58%-87.73M |
Net intangibles purchase and sale | -4.71%-98.79M | -292.67%-94.35M | -9.25%-24.03M | 12.86%-21.99M | 47.37%-25.24M | 75.37%-47.96M | -55.61%-194.67M | -139.64%-125.1M | -1,562.55%-52.2M | 74.33%-3.14M |
Net business purchase and sale | --2.47B | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 324.09%2.43B | -23.24%-1.08B | -304.61%-879.67M | 161.53%429.92M | -17.33%-698.75M | -259.64%-595.54M | -66.08%373.06M | 164,997.30%1.1B | 99.90%-667K | -700.13%-701.7M |
Net changes in other investments | -100.26%-2K | -0.13%760K | -91.95%761K | 1,141.79%9.45M | 0.13%761K | 76,100.00%760K | 100.00%-1K | -80.27%-1.8B | -320.76%-998.5M | 50.42%452.3M |
Investing cash flow | 259.36%2.31B | -3.78%-1.45B | -544.12%-1.4B | 79.00%-217.2M | 58.52%-1.03B | -415.04%-2.49B | 169.68%791.55M | 11.00%-1.14B | -275.12%-1.28B | 24.90%-340.27M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Net common stock issuance | -5.98%-266K | -765.52%-251K | 73.87%-29K | 29.75%-111K | 61.37%-158K | -137.79%-409K | 38.13%-172K | 90.00%-278K | -57.83%-2.78M | 99.92%-1.76M |
Cash dividends paid | -37.10%-758.96M | -0.44%-553.59M | 0.04%-551.16M | -0.05%-551.38M | -0.35%-551.13M | 0.69%-549.22M | 0.09%-553.03M | -0.81%-553.53M | -11.60%-549.06M | 8.75%-491.98M |
Net other fund-raising expenses | 0.00%-923K | -50.08%-923K | ---615K | ---- | ---1K | ---- | ---- | ---- | ---- | 0.00%-1K |
Financing cash flow | -37.02%-760.15M | -0.54%-554.77M | -0.06%-551.81M | -0.04%-551.5M | -0.30%-551.29M | 0.65%-549.63M | 0.11%-553.2M | -0.36%-553.81M | -11.77%-551.84M | 81.50%-493.74M |
Net cash flow | ||||||||||
Beginning cash position | -10.63%2.17B | -5.54%2.43B | 33.16%2.58B | -10.42%1.93B | -44.27%2.16B | 34.62%3.87B | -2.05%2.88B | -18.98%2.94B | 55.94%3.63B | -30.20%2.33B |
Current changes in cash | 959.80%2.22B | -79.22%-258.33M | -122.51%-144.14M | 387.77%640.48M | 87.02%-222.57M | -271.86%-1.72B | 1,756.53%998.06M | 91.25%-60.25M | -152.90%-688.23M | 213.37%1.3B |
Effect of exchange rate changes | 37.47%-237K | -125.22%-379K | 88.58%1.5M | 132.56%797K | -3,038.46%-2.45M | 95.49%-78K | -6,746.15%-1.73M | --26K | ---- | ---- |
Cash adjustments other than cash changes | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- | -100.00%-2K | 0.00%-1K | ---1K | ---- | -100.00%-1K |
End cash Position | 102.16%4.39B | -10.63%2.17B | -5.54%2.43B | 33.16%2.58B | -10.42%1.93B | -44.27%2.16B | 34.62%3.87B | -2.05%2.88B | -18.98%2.94B | 55.94%3.63B |
Free cash flow | -241.21%-1.92B | 5.93%1.36B | 70.80%1.29B | -2.76%752.61M | 235.57%773.96M | -70.06%-570.88M | -128.12%-335.7M | 349.47%1.19B | -84.99%265.58M | 35.47%1.77B |
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 |