Axel Mark
3624
DREAM VISION
3185
MarketEnterprise
3135
Beauty Kadan Holdings
3041
Seed
7743
(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 | 928.16%6.56B | -117.63%-791.77M | 16.92%4.49B | 113.18%3.84B | -13.19%1.8B | -55.04%2.08B | 248.34%4.62B | -49.28%1.33B | -7.48%2.61B | 32.37%2.82B |
Net profit before non-cash adjustment | 206.80%1.99B | -71.74%650.26M | -9.89%2.3B | 52.06%2.55B | 4.93%1.68B | 24.37%1.6B | -36.28%1.29B | 2.48%2.02B | 8.27%1.97B | 7.88%1.82B |
Total adjustment of non-cash items | 90.31%2.33B | -28.97%1.22B | -14.29%1.72B | 60.36%2.01B | -30.43%1.25B | 17.33%1.8B | 111.00%1.53B | -55.05%726.81M | 29.85%1.62B | 53.21%1.25B |
-Depreciation and amortization | -15.40%1.38B | -3.82%1.63B | -2.39%1.7B | -0.07%1.74B | 13.99%1.74B | 13.58%1.53B | 42.51%1.34B | 3.48%943.61M | 1.63%911.88M | 4.19%897.28M |
-Reversal of impairment losses recognized in profit and loss | --528.49M | --0 | ---- | ---- | ---- | --2.21M | ---- | ---- | --3.13M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -7.21%53.38M | 123.19%57.52M |
-Share of associates | 272.16%35.85M | -26.00%9.63M | 210.99%13.02M | 34.84%-11.73M | -150.96%-18M | -115.63%-7.17M | 1,019.47%45.89M | -89.61%4.1M | -31.03%39.46M | 42.70%57.21M |
-Disposal profit | -737,353.06%-361.35M | -100.96%-49K | 109.34%5.11M | -3,062.34%-54.74M | 103.47%1.85M | -2,064.59%-53.2M | 110.83%2.71M | -965.70%-25.01M | -117.76%-2.35M | 19.55%13.21M |
-Net exchange gains and losses | -1,581.48%-36.14M | ---2.15M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 833.27%253.62M | --27.18M |
-Other non-cash items | 285.73%777.34M | -9,966.64%-418.54M | -98.73%4.24M | 170.62%334.03M | -243.29%-473.02M | 135.44%330.12M | 171.58%140.22M | -154.74%-195.89M | 85.59%357.85M | 29.93%192.82M |
Changes in working capital | 183.94%2.24B | -667.97%-2.66B | 165.15%469.08M | 36.25%-719.98M | 14.71%-1.13B | -173.74%-1.32B | 226.36%1.8B | -45.81%-1.42B | -304.26%-974.66M | 34.18%-241.1M |
-Change in receivables | 74.95%-160.86M | -3,116.97%-642.25M | 106.77%21.29M | -218.05%-314.51M | 216.97%266.42M | 59.65%-227.77M | 12.95%-564.43M | 8.33%-648.39M | -85.36%-707.29M | -597.11%-381.58M |
-Change in inventory | 117.64%171.35M | -818.02%-971.37M | 61.71%-105.81M | -1,928.73%-276.38M | 102.36%15.11M | -439.75%-641.02M | 125.04%188.68M | -175.34%-753.47M | 45.80%-273.65M | -403.92%-504.9M |
-Change in payables | 310.41%2.19B | -297.53%-1.04B | 2,906.16%527.34M | 101.18%17.54M | -189.79%-1.48B | -123.85%-512.04M | 2,585.13%2.15B | -163.63%-86.38M | -57.56%135.75M | 163.22%319.88M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -139.78%-129.47M | 415.33%325.49M |
-Provision for loans, leases and other losses | 481.44%34.08M | -134.02%-8.93M | 117.91%26.26M | -301.11%-146.64M | 28.79%72.91M | 127.39%56.62M | -40.27%24.9M | --41.68M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --25.38M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 9.92%-34.62M | 7.48%-38.43M | 5.09%-41.54M | -10.59%-43.77M | -49.89%-39.58M | -14.55%-26.41M | -11.96%-23.05M | -9.48%-20.59M | -9.22%-18.81M | 9.49%-17.22M |
Interest received (cash flow from operating activities) | 17.48%40.74M | 14.31%34.68M | -61.85%30.34M | 188.15%79.53M | 9.85%27.6M | 9.86%25.12M | 0.82%22.87M | 5.97%22.68M | 11.04%21.41M | 12.03%19.28M |
Tax refund paid | 85.10%-82.75M | 33.05%-555.24M | -29.79%-829.36M | -4.79%-639M | -104.42%-609.81M | 62.03%-298.31M | -0.99%-785.61M | 4.83%-777.9M | -7.84%-817.37M | -16.38%-757.95M |
Other operating cash inflow (outflow) | -100.00%-1K | 4.48%20.24M | -71.16%19.37M | -53.04%67.19M | 143.07M | 0 | 0.00%-1K | -1K | 0 | -200.00%-1K |
Operating cash flow | 587.06%6.48B | -136.26%-1.33B | 11.03%3.67B | 149.79%3.3B | -25.50%1.32B | -53.64%1.78B | 597.22%3.83B | -69.45%549.39M | -13.06%1.8B | 39.70%2.07B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 11.08%-130.78M | 91.86%-147.07M | -349.23%-1.81B | 32.73%-402.42M | -235.75%-598.22M | 93.26%-178.17M | 7.04%-2.64B | -1,333.87%-2.84B | 23.03%-198.27M | 37.08%-257.58M |
Net intangibles purchase and sale | -63.54%-727.65M | -81.81%-444.93M | ---244.72M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 71.88%-33.21M | -1.28%-118.11M | -971.65%-116.61M | 111.09%13.38M | -12,585.49%-120.64M | 96.71%-951K | -52.43%-28.92M | 33.54%-18.98M | 8.99%-28.55M | 7.60%-31.37M |
Net changes in other investments | -100.00%-2K | 99.99%-1K | 57.57%-7.09M | 77.03%-16.7M | -63.48%-72.7M | -15.47%-44.47M | -109.33%-38.51M | 52.07%-18.4M | -512.30%-38.39M | 80.40%-6.27M |
Investing cash flow | -25.56%-891.63M | 67.37%-710.11M | -436.36%-2.18B | 48.74%-405.74M | -254.02%-791.55M | 91.75%-223.59M | 5.90%-2.71B | -986.07%-2.88B | 10.17%-265.21M | 49.72%-295.22M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -229.69%-512.12M | -62.03%394.88M | 298.40%1.04B | 0.00%-524.12M | 0.00%-524.12M | -520.17%-524.12M | -95.79%124.74M | 724.52%2.97B | -169.40%-474.81M | -10.73%-176.25M |
Net common stock issuance | ---195K | --0 | -18.03%-72K | -17.31%-61K | 36.59%-52K | 55.43%-82K | -159.15%-184K | ---71K | ---- | 62.18%-271.28M |
Increase or decrease of lease financing | 23.90%-724.75M | 4.35%-952.38M | 5.09%-995.69M | 0.88%-1.05B | -24.35%-1.06B | -26.10%-851.21M | -51.77%-675.04M | -12.70%-444.79M | -15.08%-394.68M | -32.01%-342.97M |
Cash dividends paid | -0.09%-276.87M | 4.70%-276.62M | -15.69%-290.27M | 0.35%-250.9M | -0.16%-251.78M | -5.03%-251.39M | -8.52%-239.34M | -2.96%-220.55M | -4.29%-214.2M | -0.49%-205.38M |
Net other fund-raising expenses | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 66.67%-1K | ---3K | ---- | ---- |
Financing cash flow | -81.50%-1.51B | -238.86%-834.12M | 86.51%-246.15M | 0.55%-1.82B | -12.76%-1.83B | -105.97%-1.63B | -134.34%-789.83M | 312.23%2.3B | -8.82%-1.08B | 25.72%-995.88M |
Net cash flow | ||||||||||
Beginning cash position | -62.64%1.71B | 37.32%4.59B | 47.42%3.34B | -36.50%2.27B | -2.04%3.57B | 9.97%3.64B | -0.93%3.31B | 15.52%3.34B | 36.69%2.9B | -17.43%2.12B |
Current changes in cash | 241.75%4.07B | -330.49%-2.87B | 16.03%1.25B | 182.51%1.07B | -1,650.20%-1.3B | -122.53%-74.44M | 1,164.55%330.35M | -106.91%-31.03M | -42.20%449.27M | 273.80%777.26M |
Cash adjustments other than cash changes | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- | ---1K | ---- | ---- | 0.00%-1K | ---1K |
End cash Position | 237.69%5.79B | -62.64%1.71B | 37.32%4.59B | 47.42%3.34B | -36.50%2.27B | -2.04%3.57B | 9.97%3.64B | -0.93%3.31B | 15.52%3.34B | 36.69%2.9B |
Free cash flow | 392.43%5.62B | -218.89%-1.92B | -44.29%1.62B | 300.43%2.9B | -54.63%724.85M | 34.54%1.6B | 151.78%1.19B | -243.36%-2.29B | -11.64%1.6B | 70.03%1.81B |
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 |