Flight Solutions
3753
Takachiho
8225
Koatsu Gas Kogyo
4097
Metaplanet
3350
The Why How Do
3823
(Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 132.79%5.44B | -50.87%7.7B | -65.57%5.06B | 1,419.49%42.18B | -58.96%9.48B | 127.32%2.34B | 1,688.45%15.68B | 236.30%14.69B | 112.05%2.78B | 211.45%23.09B |
Net profit before non-cash adjustment | -12.39%7.26B | -17.12%3.76B | 4.45%7.7B | 38.15%21.17B | 1,149.46%976M | 75.41%8.29B | -1.73%4.53B | 21.27%7.37B | 26.69%15.32B | -105.85%-93M |
Total adjustment of non-cash items | 12.43%5.51B | -78.58%932M | -253.31%-2.78B | 46.82%18.93B | 87.33%7.86B | -46.84%4.9B | 348.26%4.35B | 47.51%1.81B | 598.32%12.89B | 5,812.68%4.2B |
-Depreciation and amortization | 16.27%2.67B | 8.73%2.59B | 8.38%2.52B | -1.03%9.33B | 0.00%2.33B | -3.94%2.29B | 0.21%2.38B | -0.34%2.33B | 5.78%9.42B | 0.00%2.33B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -78.83%282M | ---- | ---- | ---- | ---- | 116.59%1.33B | ---- |
-Share of associates | 89.54%-89M | -150.57%-223M | 6,000.00%488M | 55.94%-178M | 223.08%224M | -825.00%-851M | 579.35%441M | 121.05%8M | 65.02%-404M | -26.39%-182M |
-Disposal profit | 542.11%122M | -57.45%20M | -213.59%-2.56B | -64.56%-678M | -70.56%73M | -85.93%19M | -81.05%47M | 21.67%-817M | -333.68%-412M | 38.55%248M |
-Other non-cash items | -18.28%2.81B | -198.18%-1.46B | -1,207.90%-3.22B | 244.76%10.17B | 944.21%4.96B | -49.32%3.44B | 134.58%1.48B | 1,139.29%291M | 145.91%2.95B | 116.36%475M |
Changes in working capital | 32.43%-7.33B | -55.62%3.02B | -97.62%131M | 108.19%2.08B | -96.64%638M | 51.74%-10.85B | 276.51%6.79B | 130.45%5.51B | 31.19%-25.44B | 229.81%18.98B |
-Change in receivables | -78.10%-18.27B | 397.17%10.28B | -53.50%1.24B | 86.34%-1.29B | -53.86%9.76B | 54.39%-10.26B | -400.43%-3.46B | 128.91%2.67B | 50.23%-9.42B | 138.32%21.16B |
-Change in inventory | 327.33%4.73B | 349.49%5.18B | -194.64%-8.56B | 150.85%10.02B | 663.23%5.13B | -130.01%-2.08B | 89.53%-2.08B | 252.99%9.05B | 13.10%-19.71B | 89.39%-911M |
-Change in payables | 318.63%6.11B | -201.89%-12.55B | 218.31%7.37B | -202.08%-4.27B | -624.31%-11.83B | 121.93%1.46B | -18.54%12.32B | -135.25%-6.23B | -16.56%4.19B | -133.01%-1.63B |
-Provision for loans, leases and other losses | 235.71%94M | 1,833.33%116M | 437.50%86M | -374.65%-2.38B | -756.22%-2.43B | 110.07%28M | 101.98%6M | 105.52%16M | -28.46%-501M | -28.71%370M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -33.58%-358M | -27.85%-303M | -11.32%-295M | -24.21%-1.06B | -78.05%-292M | -18.06%-268M | -6.28%-237M | -9.96%-265M | -75.93%-855M | -53.27%-164M |
Interest received (cash flow from operating activities) | -2.72%179M | 20.33%148M | 33.15%241M | 27.25%621M | 66.25%133M | 12.88%184M | 41.38%123M | 14.56%181M | 14.29%488M | 23.08%80M |
Tax refund paid | -57.09%-3.15B | -224.28%-215M | -39.53%-4.38B | -149.88%-5.03B | 79.01%-55M | -94.37%-2B | -16.83%173M | -238.98%-3.14B | 43.16%-2.01B | -164.85%-262M |
Other operating cash inflow (outflow) | 0.00%1M | 0.00%-1M | 0 | 0 | 0 | 1M | 0.00%-1M | 0 | 0 | 200.00%1M |
Operating cash flow | 748.19%2.11B | -53.41%7.33B | -94.56%624M | 9,124.87%36.72B | -59.28%9.26B | 102.58%249M | 1,817.90%15.74B | 197.29%11.47B | 101.49%398M | 192.55%22.75B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -33.70%-2.91B | -82.30%-4.4B | -20.06%-4.45B | -99.09%-13.39B | -472.05%-5.1B | -134.38%-2.18B | 2.78%-2.41B | -52.82%-3.71B | 33.28%-6.73B | 51.18%-891M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -64.94%108M | --0 |
Net investment product transactions | -87.70%23M | 242.86%20M | 49,783.33%2.98B | -59.20%827M | 2,344.44%660M | 14.72%187M | -104.14%-14M | -100.40%-6M | 51.16%2.03B | -83.83%27M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 150.00%5M | ---- |
Net changes in other investments | -133.14%-1.23B | 791.92%2.06B | 48.66%-172M | -126.03%-3.52B | -237.68%-2.36B | 6.22%-528M | -145.45%-297M | -92.53%-335M | -73.66%-1.56B | -40.73%-698M |
Investing cash flow | -63.59%-4.12B | 14.73%-2.32B | 59.41%-1.64B | -161.81%-16.08B | -336.35%-6.79B | -89.46%-2.52B | -26.30%-2.72B | -267.51%-4.05B | 34.14%-6.14B | 15.56%-1.56B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 90.75%6.6B | 61.89%-3.45B | 171.14%3B | -202.64%-9.54B | 101.27%286M | -78.01%3.46B | -374.66%-9.06B | -132.88%-4.22B | -75.42%9.29B | -172.78%-22.58B |
Net common stock issuance | --0 | 800.00%7M | -150.00%-1M | -150.00%-1M | --0 | ---2M | -150.00%-1M | --2M | -96.43%2M | --0 |
Increase or decrease of lease financing | ---- | ---- | ---- | -14.52%-639M | ---- | ---- | ---- | ---- | -4.89%-558M | ---- |
Cash dividends paid | -50.05%-2.92B | --0 | -46.71%-3.57B | -49.98%-4.38B | --0 | -33.29%-1.95B | --0 | -66.69%-2.43B | -5.80%-2.92B | --0 |
Cash dividends for minorities | --0 | --0 | -37.93%-40M | -11.54%-29M | --0 | --0 | --0 | -11.54%-29M | -100.00%-26M | --0 |
Net other fund-raising expenses | -0.55%-184M | -28.97%-187M | -34.06%-185M | -100.54%-3M | 8.18%463M | -35.56%-183M | -415.22%-145M | -164.79%-138M | 749.41%552M | 8.35%428M |
Financing cash flow | 163.05%3.5B | 60.54%-3.63B | 88.40%-791M | -329.99%-14.59B | 100.48%110M | -90.60%1.33B | -375.08%-9.21B | -158.94%-6.82B | -81.60%6.34B | -169.98%-22.71B |
Net cash flow | ||||||||||
Beginning cash position | 2.41%16.34B | 29.10%15.35B | 51.23%16.48B | 38.40%10.9B | 9.95%13.45B | 66.35%15.96B | 31.25%11.89B | 38.40%10.9B | -14.92%7.88B | 20.40%12.24B |
Current changes in cash | 259.06%1.49B | -63.85%1.38B | -402.34%-1.81B | 912.73%6.05B | 269.45%2.58B | -129.63%-938M | 1,284.00%3.81B | 145.31%599M | 140.20%597M | 38.65%-1.52B |
Effect of exchange rate changes | 241.56%579M | -249.03%-386M | 72.41%681M | 192.83%694M | 146.70%449M | 21.65%-409M | 1.17%259M | 23.05%395M | -43.84%237M | -5.21%182M |
Cash adjustments other than cash changes | --2M | ---2M | --1M | -152.79%-1.16B | -66.67%1M | ---- | ---- | ---- | 788.68%2.19B | 200.00%3M |
End cash Position | 36.87%18.42B | 2.41%16.34B | 29.10%15.35B | 51.23%16.48B | 51.23%16.48B | 9.95%13.45B | 66.35%15.96B | 31.25%11.89B | 38.40%10.9B | 38.40%10.9B |
Free cash flow | 59.94%-798M | -78.06%2.92B | -159.08%-3.83B | 421.22%21.95B | -80.63%4.15B | 81.16%-1.99B | 491.99%13.32B | 145.40%6.48B | 81.41%-6.83B | 260.03%21.41B |
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 |