Twenty-four seven
7074
Alpico Holdings
297A
Branding Technology
7067
Estore
4304
Axel Mark
3624
(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 | 15.91%4.39B | -21.98%3.78B | 55.95%4.85B | -24.20%3.11B | 53.10%4.1B | -16.20%2.68B | 6.03%3.2B | 17.67%3.02B | 38.24%2.56B | -54.56%1.85B |
Net profit before non-cash adjustment | -13.05%3.35B | -19.48%3.85B | 67.74%4.78B | 28.45%2.85B | 1.65%2.22B | 2.73%2.18B | 0.14%2.12B | 15.90%2.12B | 9.38%1.83B | -26.94%1.67B |
Total adjustment of non-cash items | -28.50%429M | 267.60%600M | -238.22%-358M | -70.33%259M | 22.61%873M | 61.09%712M | -14.84%442M | 70.72%519M | 2,000.00%304M | -104.34%-16M |
-Depreciation and amortization | 13.82%1.09B | 5.64%955M | -2.16%904M | 8.45%924M | 8.40%852M | 50.57%786M | -7.45%522M | 11.46%564M | 15.00%506M | 38.36%440M |
-Reversal of impairment losses recognized in profit and loss | 518.18%68M | -84.06%11M | 0.00%69M | 475.00%69M | 1,100.00%12M | -97.14%1M | 3,400.00%35M | -99.64%1M | 28,000.00%281M | -98.73%1M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 115.71%44M | -803.23%-280M |
-Disposal profit | -200.00%-708M | -202.56%-236M | 86.89%-78M | -1,903.03%-595M | 182.50%33M | -900.00%-40M | 105.68%5M | -1,660.00%-88M | 94.62%-5M | -1,450.00%-93M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 87.84%-9M | ---74M |
-Other non-cash items | 86.15%-18M | 89.62%-130M | -801.44%-1.25B | -479.17%-139M | 31.43%-24M | 70.83%-35M | -385.71%-120M | 108.19%42M | -5,030.00%-513M | -211.11%-10M |
Changes in working capital | 192.59%612M | -255.16%-661M | 8,420.00%426M | -99.50%5M | 569.77%1.01B | -134.02%-215M | 68.53%632M | -12.59%375M | 117.77%429M | -86.14%197M |
-Change in receivables | 86.66%1.89B | 132.33%1.01B | -1,031.55%-3.13B | -82.29%336M | 2,055.67%1.9B | 0.00%-97M | -197.00%-97M | -82.36%100M | -84.85%567M | 227.45%3.74B |
-Change in inventory | -53.39%103M | -54.99%221M | 151.31%491M | -1,668.85%-957M | 306.67%61M | 125.86%15M | 76.03%-58M | -204.76%-242M | 1,200.00%231M | 87.43%-21M |
-Change in payables | 2.27%-1.29B | -134.92%-1.32B | 5,845.45%3.79B | 92.95%-66M | -238.05%-936M | 9.18%678M | 8.38%621M | 616.25%573M | 102.24%80M | -179.15%-3.57B |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -188.24%-105M | 296.67%119M |
-Provision for loans, leases and other losses | 84.47%-25M | -212.59%-161M | 257.50%143M | 300.00%40M | 66.10%-20M | -222.92%-59M | 144.04%48M | ---109M | ---- | ---- |
-Changes in other current assets | -427.27%-116M | -108.91%-22M | 309.32%247M | -156.73%-118M | 241.50%208M | -5,000.00%-147M | -93.02%3M | 125.15%43M | -255.45%-171M | 833.33%110M |
-Changes in other current liabilities | 114.21%55M | 65.35%-387M | -245.06%-1.12B | 485.00%770M | 66.94%-200M | -626.09%-605M | 1,050.00%115M | 105.78%10M | 3.89%-173M | -3,500.00%-180M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 9.09%-20M | -4.76%-22M | 22.22%-21M | 3.57%-27M | 9.68%-28M | -72.22%-31M | 33.33%-18M | 22.86%-27M | -6.06%-35M | 31.25%-33M |
Interest received (cash flow from operating activities) | 5.00%63M | 15.38%60M | 20.93%52M | -17.31%43M | -1.89%52M | 29.27%53M | 5.13%41M | 8.33%39M | -5.26%36M | 5.56%38M |
Tax refund paid | 48.09%-1.02B | -35.33%-1.97B | -55.63%-1.45B | 3.72%-933M | -8.63%-969M | 1.33%-892M | -39.72%-904M | -36.21%-647M | 38.63%-475M | -12.99%-774M |
Other operating cash inflow (outflow) | -2,300.00%-24M | 0.00%-1M | -1M | 0 | 50.00%-1M | -150.00%-2M | -98.75%4M | 82.29%319M | 5,733.33%175M | 3M |
Operating cash flow | 82.38%3.39B | -45.86%1.86B | 56.32%3.43B | -30.54%2.19B | 74.61%3.16B | -22.10%1.81B | -14.04%2.32B | 19.26%2.7B | 108.09%2.26B | -67.84%1.09B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -1,416.42%-2.03B | 62.46%-134M | -102.84%-357M | 25.74%-176M | 84.07%-237M | -311.05%-1.49B | -166.18%-362M | 85.68%-136M | 10.63%-950M | -750.40%-1.06B |
Net intangibles purchase and sale | 18.18%-45M | 41.49%-55M | -135.61%-94M | 183.02%264M | -58.21%-318M | -957.89%-201M | -18.75%-19M | 56.76%-16M | 24.49%-37M | -25.64%-49M |
Net business purchase and sale | -699.12%-677M | 151.60%113M | 75.11%-219M | ---880M | ---- | -67,400.00%-2.02B | 100.99%3M | ---303M | ---- | ---- |
Net investment property transactions | 196.97%686M | --231M | --0 | 11,227.27%1.25B | -92.81%11M | 795.45%153M | -2,100.00%-22M | ---1M | ---- | ---- |
Net investment product transactions | 182.22%508M | 28.57%180M | -66.35%140M | 940.00%416M | -92.14%40M | 271.53%509M | 95.71%137M | 27.27%70M | 107.39%55M | -273.87%-744M |
Advance cash and loans provided to other parties | --0 | --0 | ---1M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | -50.00%1M | -85.71%2M | --14M | ---- | ---- | -75.00%1M | -33.33%4M |
Net changes in other investments | -27.59%21M | 3,000.00%29M | -116.67%-1M | -89.09%6M | 189.47%55M | 72.73%19M | -77.08%11M | 50.00%48M | 3,100.00%32M | 116.67%1M |
Investing cash flow | -522.80%-1.54B | 168.42%364M | -160.66%-532M | 296.20%877M | 85.16%-447M | -1,095.63%-3.01B | 25.44%-252M | 62.40%-338M | 51.43%-899M | -359.31%-1.85B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -197.25%-495M | 181.05%509M | -2,890.48%-628M | 97.94%-21M | -168.09%-1.02B | 247.29%1.5B | -41.96%-1.02B | -206.87%-715M | -284.92%-233M | 109.35%126M |
Net common stock issuance | -3.70%52M | 124.77%54M | ---218M | --0 | --0 | -18.95%-226M | -18,900.00%-190M | ---1M | --0 | ---1M |
Increase or decrease of lease financing | -0.74%-137M | 24.86%-136M | -4.62%-181M | -101.16%-173M | -377.78%-86M | 40.00%-18M | 28.57%-30M | 4.55%-42M | 35.29%-44M | 4.23%-68M |
Cash dividends paid | 9.91%-709M | -87.38%-787M | -21.39%-420M | -5.49%-346M | -11.95%-328M | -9.33%-293M | -18.06%-268M | -6.57%-227M | -66.41%-213M | -3.23%-128M |
Cash dividends for minorities | --0 | ---15M | --0 | ---- | ---- | ---- | ---5M | ---- | ---- | ---10M |
Net other fund-raising expenses | ---- | 50.00%-1M | -100.00%-2M | 85.71%-1M | 41.67%-7M | 47.83%-12M | 28.13%-23M | 0.00%-32M | -10.34%-32M | -20.83%-29M |
Financing cash flow | -242.82%-1.29B | 74.05%-376M | -167.84%-1.45B | 62.40%-541M | -252.11%-1.44B | 161.79%946M | -50.54%-1.53B | -94.83%-1.02B | -374.55%-522M | 92.98%-110M |
Net cash flow | ||||||||||
Beginning cash position | 15.18%14B | 13.51%12.16B | 30.93%10.71B | 18.39%8.18B | -3.60%6.91B | 8.10%7.17B | 25.44%6.63B | 18.97%5.29B | -16.44%4.44B | 36.19%5.32B |
Current changes in cash | -69.79%557M | 27.44%1.84B | -42.78%1.45B | 98.98%2.53B | 590.73%1.27B | -148.14%-259M | -60.00%538M | 59.55%1.35B | 196.56%843M | -161.74%-873M |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- |
Cash adjustments other than cash changes | -150.00%-1M | --2M | ---- | --1M | ---- | 200.00%1M | ---1M | ---- | ---- | 0.00%-1M |
End cash Position | 3.97%14.56B | 15.18%14B | 13.51%12.16B | 30.93%10.71B | 18.39%8.18B | -3.60%6.91B | 8.10%7.17B | 25.44%6.63B | 18.97%5.29B | -16.44%4.44B |
Free cash flow | -22.13%1.3B | -43.70%1.66B | 60.98%2.95B | -29.37%1.84B | 2,920.93%2.6B | -95.56%86M | -23.95%1.94B | 99.45%2.55B | 5,011.54%1.28B | -100.81%-26M |
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 |