Reyuu Japan
9425
GIG Works
2375
Softfront Holdings
2321
Ensuiko Sugar Refining
2112
inspec
6656
(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 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -24.21%8.28B | 22.48%34.01B | 15.56%12.22B | 7.41%6.55B | 127.73%4.32B | 18.72%10.92B | 3.96%27.77B | 23.91%10.58B | 69.08%6.1B | -38.98%1.9B |
Net profit before non-cash adjustment | 33.78%3.19B | 16.42%13.83B | -4.61%5.54B | 4.14%4.37B | 241.21%1.54B | -19.49%2.38B | -20.73%11.88B | -12.87%5.81B | 7.12%4.2B | -184.66%-1.09B |
Total adjustment of non-cash items | 11.31%4.38B | 7.26%19.04B | 47.43%6.7B | -27.35%3.36B | -1.79%5.05B | 14.33%3.93B | 28.63%17.75B | 10.92%4.54B | 88.63%4.63B | 36.62%5.14B |
-Depreciation and amortization | 4.64%4.33B | 2.90%16.7B | 2.05%4.23B | 2.20%4.18B | 3.34%4.15B | 4.08%4.14B | 1.83%16.22B | 4.15%4.14B | 2.74%4.09B | 0.91%4.01B |
-Reversal of impairment losses recognized in profit and loss | ---- | 65.68%618M | ---- | ---- | ---- | ---- | 7,360.00%373M | ---- | ---- | ---- |
-Share of associates | ---- | -85.13%294M | 1,012.50%219M | ---- | ---- | ---- | 663.32%1.98B | -129.63%-24M | -46.48%38M | ---- |
-Disposal profit | 4.78%263M | 29.63%1.16B | -7.21%399M | 279.75%293M | 29.27%212M | -45.43%251M | 122.75%891M | 1,175.00%430M | -215.60%-163M | -8.38%164M |
-Other non-cash items | 53.08%-213M | 116.29%279M | 421.99%1.23B | -279.73%-1.19B | 169.24%691M | 54.33%-454M | 38.71%-1.71B | -653.62%-382M | 137.94%661M | -100.00%-998M |
Changes in working capital | -84.58%710M | 160.74%1.13B | -107.93%-18M | 56.62%-1.19B | -5.10%-2.27B | 64.69%4.6B | 10.37%-1.87B | 110.19%227M | 1.26%-2.73B | -11.20%-2.16B |
-Change in receivables | -17.25%5.75B | 78.63%-140M | -91.98%-3.16B | -10.21%-5.11B | 271.03%1.18B | 10.14%6.95B | 80.28%-655M | 64.08%-1.65B | -10.10%-4.63B | -216.84%-687M |
-Change in inventory | -1,038.26%-1.31B | 169.03%1.32B | 6.59%1.57B | 76.17%-219M | 302.27%89M | 95.26%-115M | -1,329.49%-1.92B | 32.61%1.47B | 2.34%-919M | 93.13%-44M |
-Change in payables | -19.05%-4.55B | -69.59%343M | 225.73%1.67B | 15.52%3.38B | -414.18%-886M | -47.42%-3.82B | -15.88%1.13B | -61.77%513M | 38.36%2.93B | 168.57%282M |
-Change in accrued expense | -20.55%2.52B | ---- | ---- | ---- | ---- | 4.62%3.17B | ---- | ---- | ---- | ---- |
-Provision for loans, leases and other losses | -4.30%-1.55B | ---- | ---- | ---- | ---- | -4.63%-1.49B | ---- | ---- | ---- | ---- |
-Changes in other current assets | -62.64%-148M | 6.87%-393M | 12.50%-98M | 0.00%-106M | 3.92%-98M | 10.78%-91M | -62.93%-422M | -14.29%-112M | -107.84%-106M | -78.95%-102M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -10.50%-2.77B | 40.00%-3.94B | -38.10%-29M | 28.52%-2.44B | 10,210.00%1.03B | 20.40%-2.51B | -11.41%-6.57B | 34.38%-21M | -27.28%-3.42B | 115.38%10M |
Other operating cash inflow (outflow) | -1M | 0 | 0 | 0 | 0 | 0 | 0.00%-1M | 0 | 0 | 0 |
Operating cash flow | -34.55%5.51B | 41.87%30.07B | 15.52%12.19B | 53.17%4.11B | 180.60%5.35B | 39.10%8.41B | 1.85%21.19B | 24.13%10.56B | 190.57%2.68B | -37.33%1.91B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -4.00%-4.5B | -16.22%-15.79B | -17.36%-3.8B | 1.77%-3.83B | -34.54%-3.83B | -20.20%-4.33B | -3.88%-13.59B | 5.40%-3.24B | -38.26%-3.9B | -7.55%-2.85B |
Net business purchase and sale | ---2.54B | -819.65%-2.62B | ---- | ---- | ---- | ---- | 89.30%-285M | ---- | ---- | ---- |
Net investment product transactions | 1,400.00%26M | 111.45%109M | 1,984.21%1.19B | -241.30%-65M | -182.68%-1.01B | 99.71%-2M | -235.61%-952M | -89.08%57M | 48.39%46M | 58.71%-358M |
Advance cash and loans provided to other parties | ---- | ---560M | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- |
Repayment of advance payments to other parties and cash income from loans | 0.00%1M | -95.22%29M | 425.00%21M | 0.00%2M | -99.16%5M | -80.00%1M | 3,693.75%607M | -20.00%4M | 0.00%2M | 7,350.00%596M |
Interest received (cash flow from investment activities) | 25.78%161M | 3.87%322M | 25.00%40M | 10.38%117M | -33.93%37M | 10.34%128M | 1.64%310M | 88.24%32M | 9.28%106M | 180.00%56M |
Net changes in other investments | 379.25%148M | -29.96%-321M | -170.77%-92M | 64.63%-87M | -102.27%-89M | 39.08%-53M | -135.39%-247M | 382.61%130M | -1,330.00%-246M | -105.66%-44M |
Investing cash flow | -57.60%-6.7B | -33.06%-18.83B | -59.52%-5.26B | 3.21%-3.86B | -109.77%-5.45B | 0.23%-4.25B | 3.02%-14.15B | -12.82%-3.3B | -49.48%-3.99B | 20.79%-2.6B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,627.35%5.53B | -115.48%-312M | 24.08%-4.99B | -46.36%3.01B | 21.89%2.02B | -127.76%-362M | 25.16%2.02B | -33.67%-6.57B | 46.02%5.62B | -7.06%1.66B |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | -133.61%-278M | -133.61%-278M | --0 | --0 |
Increase or decrease of lease financing | -7.77%-1.3B | -5.57%-4.84B | -5.91%-1.2B | -5.63%-1.22B | -6.16%-1.21B | -4.58%-1.21B | -13.42%-4.58B | -32.67%-1.13B | -6.65%-1.15B | -11.14%-1.14B |
Cash dividends paid | -6.83%-2.16B | 3.05%-4.2B | 33.33%-6M | -0.14%-2.1B | 13.19%-79M | 5.61%-2.02B | -6.41%-4.33B | -28.57%-9M | -6.51%-2.09B | -4.60%-91M |
Interest paid (cash flow from financing activities) | -24.00%-93M | -13.92%-311M | -15.94%-80M | -15.94%-80M | -8.57%-76M | -15.38%-75M | 0.73%-273M | -1.47%-69M | -2.99%-69M | 1.41%-70M |
Net other fund-raising expenses | 627.27%58M | 0.00%-9M | 0.00%2M | ---1M | 150.00%1M | -22.22%-11M | 10.00%-9M | --2M | --0 | -100.00%-2M |
Financing cash flow | 155.25%2.03B | -29.63%-9.67B | 22.15%-6.27B | -116.59%-382M | 84.36%660M | -77.94%-3.68B | -8.02%-7.46B | -35.12%-8.05B | 213.33%2.3B | -40.53%358M |
Net cash flow | ||||||||||
Beginning cash position | 39.13%5.6B | -9.42%4.03B | 2.51%4.95B | 32.52%5.09B | 8.30%4.52B | -9.42%4.03B | -13.42%4.45B | 0.04%4.83B | -34.25%3.84B | -23.84%4.17B |
Current changes in cash | 73.14%838M | 474.64%1.57B | 182.71%660M | -113.78%-137M | 267.37%559M | 272.86%484M | 39.33%-418M | -108.90%-798M | 198.22%994M | -191.76%-334M |
Effect of exchange rate changes | --0 | --10M | ---5M | 80.00%-1M | 500.00%12M | 33.33%4M | --0 | --0 | -600.00%-5M | 300.00%2M |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---- | ---1M | ---2M | ---- | ---- |
End cash Position | 42.65%6.44B | 39.13%5.6B | 39.13%5.6B | 2.51%4.95B | 32.52%5.09B | 8.30%4.52B | -9.42%4.03B | -9.42%4.03B | 0.04%4.83B | -34.25%3.84B |
Free cash flow | -79.17%791M | 89.42%13.7B | 15.72%8.38B | 117.25%218M | 226.48%1.3B | 66.00%3.8B | -3.12%7.23B | 43.42%7.24B | 35.48%-1.26B | -423.20%-1.03B |
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 |