BlueMeme
4069
Renascience
4889
Tecnisco
2962
Flight Solutions
3753
Hisamitsu Pharmaceutical
4530
(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 | 155.55%3.77B | -31.23%1.48B | -41.78%2.15B | 108.31%3.69B | 0.96%1.77B | -58.27%1.75B | 40.44%4.2B | -21.38%2.99B | 6,474.69%3.8B | -87.92%57.85M |
Net profit before non-cash adjustment | 56.87%629.23M | -53.14%401.11M | 2.91%855.95M | 12.77%831.72M | -26.85%737.56M | -29.26%1.01B | -11.01%1.43B | 30.74%1.6B | 209.25%1.23B | 6.29%396.14M |
Total adjustment of non-cash items | 31.47%2.38B | 2.86%1.81B | -5.43%1.76B | -12.98%1.86B | 30.10%2.14B | -10.79%1.65B | 57.26%1.85B | -50.12%1.17B | 87.70%2.35B | 5.98%1.25B |
-Depreciation and amortization | 1.35%1.79B | 4.53%1.77B | -0.92%1.69B | -1.85%1.71B | 1.85%1.74B | 2.73%1.71B | 2.01%1.66B | -2.48%1.63B | 13.43%1.67B | 15.87%1.47B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | 66,255.58%660.24M | --995K | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 4.16%28.66M | 4.31%27.52M |
-Share of associates | -6.31%-27.24M | 50.11%-25.63M | 33.61%-51.36M | 2.84%-77.37M | -69.37%-79.63M | 48.75%-47.02M | -52.56%-91.75M | -42.80%-60.14M | 49.33%-42.11M | -36.82%-83.11M |
-Disposal profit | -56.14%32.63M | 34.85%74.39M | 155.46%55.16M | 13.84%21.59M | -45.14%18.97M | -49.47%34.58M | 181.10%68.42M | -30.10%24.34M | -15.65%34.82M | -29.49%41.28M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 129.68%35.19M | ---118.55M |
-Other non-cash items | 9,880.76%584.11M | -109.13%-5.97M | -68.95%65.38M | 205.90%210.55M | -284.65%-198.83M | -125.25%-51.69M | 148.51%204.72M | -167.71%-422.05M | 803.65%623.32M | 22.56%-88.58M |
Changes in working capital | 202.63%758.06M | -56.14%-738.62M | -147.79%-473.04M | 189.15%989.91M | -23.05%-1.11B | -197.19%-902.38M | 332.01%928.43M | -4.67%214.91M | 114.16%225.43M | -47.87%-1.59B |
-Change in receivables | -93.05%-879.66M | -41.79%-455.67M | -311.22%-321.37M | -106.65%-78.15M | 367.99%1.17B | 41.96%-438.38M | -560.86%-755.35M | 178.55%163.9M | 58.18%-208.65M | -499.49%-498.91M |
-Change in inventory | 133.48%392.17M | -149.40%-1.17B | -134.26%-469.67M | 281.24%1.37B | -7,013.76%-756.43M | 103.46%10.94M | -433.89%-315.77M | -83.96%94.57M | 166.73%589.55M | -15.25%-883.43M |
-Change in payables | 33.74%1.22B | 124.52%909.89M | 201.79%405.26M | 74.65%-398.12M | -215.11%-1.57B | -125.87%-498.42M | 2,023.08%1.93B | 35.57%-100.17M | 25.80%-155.46M | 51.83%-209.51M |
-Provision for loans, leases and other losses | 233.60%28.69M | 75.39%-21.47M | -191.63%-87.25M | 127.90%95.22M | 77.95%41.78M | -67.93%23.48M | 688.02%73.22M | --9.29M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --47.31M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.37%-122.44M | -22.65%-122.9M | 4.16%-100.2M | 10.21%-104.55M | -21.60%-116.44M | -1.43%-95.76M | 21.66%-94.41M | -0.57%-120.51M | -20.85%-119.83M | 6.59%-99.15M |
Interest received (cash flow from operating activities) | -21.81%35.1M | 14.41%44.89M | 10.14%39.24M | 19.28%35.62M | -8.25%29.86M | -19.06%32.55M | 48.26%40.22M | -7.79%27.13M | 9.72%29.42M | 6.93%26.81M |
Tax refund paid | 61.03%-84.68M | -14.28%-217.31M | 56.68%-190.15M | -33.15%-438.93M | 23.73%-329.65M | 22.87%-432.19M | 3.79%-560.36M | -521.21%-582.46M | -112.19%-93.76M | 40.71%-44.19M |
Other operating cash inflow (outflow) | -200.00%-1K | 1K | 0 | 0.00%-1K | -1K | 0 | -1K | 0 | -100.00%1K | 28,572,100.00%285.72M |
Operating cash flow | 204.92%3.6B | -37.70%1.18B | -40.38%1.89B | 134.85%3.18B | 7.64%1.35B | -64.93%1.26B | 54.90%3.58B | -36.05%2.31B | 1,494.10%3.62B | -29.78%227.04M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 43.06%-997.47M | -190.22%-1.75B | 45.35%-603.56M | 17.53%-1.1B | 54.22%-1.34B | -116.42%-2.93B | -35.12%-1.35B | 17.03%-1B | 66.62%-1.21B | -104.88%-3.61B |
Net intangibles purchase and sale | -11.69%-125.79M | -19.56%-112.62M | 41.42%-94.19M | -343.65%-160.81M | 51.28%-36.25M | -345.99%-74.4M | 3.14%-16.68M | 1.63%-17.22M | -350.05%-17.51M | 72.24%-3.89M |
Net investment product transactions | -83.61%70.37M | 1,670.23%429.3M | 67.46%-27.34M | 80.85%-84.01M | -3,445.65%-438.74M | -159.90%-12.37M | 189.20%20.66M | 12.35%-23.16M | 54.91%-26.42M | -39.54%-58.6M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | --5.33M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 104.91%2.96M | -28.45%-60.22M | -1,149.77%-46.88M | 92.66%-3.75M | 40.15%-51.07M | -129.07%-85.32M | -74.81%-37.25M | -116.10%-21.31M | 5,784.66%132.34M | 91.12%-2.33M |
Investing cash flow | 29.78%-1.05B | -95.03%-1.5B | 43.33%-766.65M | 27.47%-1.35B | 39.78%-1.87B | -123.65%-3.1B | -30.40%-1.38B | 4.94%-1.06B | 69.61%-1.12B | -99.26%-3.68B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -125.16%-216.53M | 380.28%860.75M | 65.75%-307.1M | -337.58%-896.72M | -108.76%-204.93M | 345.11%2.34B | -248.31%-954.94M | 74.87%-274.16M | -129.94%-1.09B | 345.43%3.64B |
Net common stock issuance | -313.16%-157K | -58.33%-38K | -50.00%-24K | ---16K | ---- | 48.57%-54K | ---105K | ---- | 73.21%-30K | -89.83%-112K |
Cash dividends paid | -0.53%-145.42M | 0.68%-144.66M | -1.05%-145.65M | 20.16%-144.14M | 0.32%-180.53M | 0.09%-181.11M | -0.02%-181.27M | -24.74%-181.23M | -0.05%-145.28M | -0.24%-145.21M |
Net other fund-raising expenses | 17.09%-154.36M | 7.09%-186.19M | 10.16%-200.41M | 16.97%-223.07M | 27.69%-268.66M | 6.93%-371.53M | -313.52%-399.2M | 146.15%186.96M | 7.87%-405.11M | -6.05%-439.72M |
Financing cash flow | -197.47%-516.47M | 181.12%529.86M | 48.32%-653.19M | -93.23%-1.26B | -136.59%-654.12M | 216.44%1.79B | -472.04%-1.54B | 83.64%-268.43M | -153.67%-1.64B | 1,084.12%3.06B |
Net cash flow | ||||||||||
Beginning cash position | 6.52%3.67B | 17.93%3.44B | 23.62%2.92B | -33.19%2.36B | -1.52%3.53B | 21.52%3.59B | 54.28%2.95B | 81.65%1.91B | -27.07%1.05B | -46.74%1.44B |
Current changes in cash | 845.38%2.03B | -54.71%215.01M | -15.37%474.77M | 148.11%561.02M | -2,130.66%-1.17B | -107.87%-52.28M | -32.47%664.53M | 14.32%983.98M | 319.58%860.74M | 68.98%-392M |
Effect of exchange rate changes | -136.83%-3.46M | -80.66%9.38M | 1,527.30%48.51M | 48.11%-3.4M | -192.72%-6.55M | 92.33%-2.24M | -153.12%-29.18M | 11,812.79%54.93M | -149.63%-469K | 123.16%945K |
Cash adjustments other than cash changes | -200.00%-1K | 200.00%1K | -200.00%-1K | 150.00%1K | ---2K | ---- | ---2K | ---- | -300.00%-2K | --1K |
End cash Position | 55.35%5.7B | 6.52%3.67B | 17.93%3.44B | 23.62%2.92B | -33.19%2.36B | -1.52%3.53B | 21.52%3.59B | 54.28%2.95B | 81.65%1.91B | -27.07%1.05B |
Free cash flow | 461.59%2.47B | -157.38%-683.94M | -37.68%1.19B | 7,887.85%1.91B | 98.59%-24.56M | -178.66%-1.74B | 76.03%2.22B | -47.45%1.26B | 170.70%2.4B | -132.00%-3.39B |
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 |