Axel Mark
3624
DREAM VISION
3185
MarketEnterprise
3135
Beauty Kadan Holdings
3041
Seed
7743
(Q1)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 22.93B | -37.27%50B | -22.87%79.71B | -11.76%103.35B | 10.13%117.12B | 30.99%106.34B | -12.00%81.19B | 3.16%92.26B | -0.79%89.44B | 16.46%90.15B |
Net profit before non-cash adjustment | --9.48B | 2,006.78%28.41B | -103.38%-1.49B | 371.23%44.07B | -77.50%9.35B | -31.15%41.56B | -11.10%60.36B | 100.11%67.89B | -25.56%33.93B | 758.00%45.58B |
Total adjustment of non-cash items | --25.16B | -37.15%58.96B | 59.80%93.81B | -41.09%58.7B | 82.34%99.64B | 22.69%54.65B | -13.27%44.54B | 31.05%51.36B | -24.67%39.19B | -28.56%52.02B |
-Depreciation and amortization | --19.31B | 5.30%78.89B | 8.87%74.92B | 32.75%68.82B | 1.75%51.84B | 7.15%50.95B | 4.15%47.55B | 16.08%45.66B | 1.13%39.33B | -9.61%38.89B |
-Reversal of impairment losses recognized in profit and loss | --284M | -81.88%3.06B | 89.33%16.88B | -79.79%8.92B | 299.83%44.1B | 84.14%11.03B | 456.69%5.99B | -18.85%1.08B | -69.16%1.33B | -85.80%4.3B |
-Share of associates | ---2B | -763.89%-7.34B | 119.89%1.11B | -118.05%-5.56B | -27.59%-2.55B | -360.14%-2B | 64.28%-434M | 41.53%-1.22B | -170.61%-2.08B | 220.86%2.94B |
-Disposal profit | --408M | -62.55%-18.39B | -24.14%-11.31B | -158.09%-9.11B | -195.73%-3.53B | 76.11%-1.19B | -529.38%-5B | -76.26%1.16B | 11.15%4.9B | 311.56%4.41B |
-Other non-cash items | --7.16B | -77.59%2.74B | 380.23%12.22B | -144.59%-4.36B | 335.99%9.78B | -16.05%-4.14B | -176.36%-3.57B | 208.82%4.68B | -391.25%-4.3B | -63.43%1.48B |
Changes in working capital | ---11.71B | -196.41%-37.37B | -2,273.45%-12.61B | -92.86%580M | -19.83%8.13B | 142.76%10.14B | 12.14%-23.71B | -265.36%-26.99B | 319.02%16.32B | -164.73%-7.45B |
-Change in receivables | --10.59B | -139.39%-6.51B | 385.26%16.53B | 14.35%-5.79B | -134.04%-6.77B | 244.53%19.88B | -27.17%-13.75B | -305.84%-10.81B | 75.22%5.25B | 185.52%3B |
-Change in inventory | ---12.16B | 18.60%-21.61B | -56.76%-26.55B | -324.07%-16.94B | 269.46%7.56B | 45.52%-4.46B | 27.52%-8.19B | -1,242.06%-11.3B | 114.27%989M | -202.47%-6.93B |
-Change in payables | ---11.25B | -266.19%-11.19B | -243.49%-3.06B | -71.44%2.13B | 178.76%7.46B | -604.77%-9.47B | -110.91%-1.34B | 461.71%12.31B | 185.42%2.19B | 78.09%-2.57B |
-Provision for loans, leases and other losses | --1.11B | 465.20%2.96B | 132.65%523M | -956.68%-1.6B | -96.15%187M | 611.73%4.85B | 104.73%682M | -206.92%-14.41B | 1,535.19%13.47B | -95.47%824M |
-Changes in other current assets | ---- | -1,777.78%-1.01B | -100.24%-54M | 7,520.85%22.78B | 53.83%-307M | 40.31%-665M | 59.94%-1.11B | 50.21%-2.78B | -214.53%-5.59B | 36.14%-1.78B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -2.27B | -57.24%-10.75B | -116.47%-6.84B | -9.54%-3.16B | 23.02%-2.88B | -7.21%-3.75B | -36.18%-3.49B | -18.42%-2.57B | 12.70%-2.17B | 22.20%-2.48B |
Interest received (cash flow from operating activities) | 1.67B | 78.25%16.77B | 44.60%9.41B | 4.20%6.51B | -5.02%6.25B | -15.17%6.58B | 29.88%7.75B | -0.88%5.97B | -8.61%6.02B | -6.78%6.59B |
Tax refund paid | -13.7B | 97.21%-758M | -86.01%-27.2B | -25.04%-14.62B | 21.82%-11.69B | -65.39%-14.96B | 41.92%-9.04B | -9.26%-15.57B | -4.64%-14.25B | -159.01%-13.62B |
Other operating cash inflow (outflow) | 0 | 14.18B | 0 | -128.45%-2.42B | -1.06B | 0 | 449,900.00%4.5B | 200.00%1M | 0.00%-1M | -1M |
Operating cash flow | --8.63B | 26.08%69.45B | -38.56%55.09B | -16.78%89.66B | 14.35%107.73B | 16.46%94.21B | 1.01%80.9B | 1.33%80.09B | -1.98%79.04B | 6.06%80.64B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---13.9B | -24.73%-56.88B | 24.57%-45.6B | -10.74%-60.46B | 17.33%-54.6B | -19.45%-66.04B | -70.32%-55.29B | 7.90%-32.46B | -12.88%-35.25B | -21.15%-31.23B |
Net intangibles purchase and sale | ---1.22B | -11.34%-6.93B | 95.55%-6.22B | -3,304.31%-139.88B | -2.21%-4.11B | -20.79%-4.02B | 3.00%-3.33B | -16.70%-3.43B | -4.96%-2.94B | -18.49%-2.8B |
Net business purchase and sale | --0 | -15.85%-782M | ---675M | --0 | -5,080.89%-22.23B | 97.21%-429M | -172.88%-15.36B | 93.21%-5.63B | ---82.89B | ---- |
Net investment product transactions | ---1.57B | 622.78%21.89B | -39.92%3.03B | 5.11%5.04B | 35.13%4.8B | -90.34%3.55B | 921.67%36.74B | -626.99%-4.47B | 60.53%-615M | 92.39%-1.56B |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | -140.04%-1.28B | 38.71%-532M | -4,033.33%-868M | 64.41%-21M | 96.91%-59M |
Repayment of advance payments to other parties and cash income from loans | ---222M | ---- | ---- | ---- | ---- | 1,268.82%1.27B | -69.00%93M | 233.33%300M | -52.13%90M | -42.86%188M |
Net changes in other investments | ---143M | -13.41%-3.35B | 4.00%-2.95B | 10.92%-3.08B | -252.71%-3.45B | 72.91%-979M | 23.88%-3.61B | 21.21%-4.75B | -23.86%-6.03B | -950.52%-4.87B |
Investing cash flow | ---17.06B | 12.16%-46.05B | 73.57%-52.43B | -149.26%-198.38B | -17.17%-79.59B | -64.51%-67.92B | 19.53%-41.29B | 59.81%-51.31B | -216.58%-127.65B | 18.74%-40.32B |
Financing cash flow | ||||||||||
Net issuance payments of debt | --49.77B | -263.70%-33.68B | -76.22%20.57B | 1,156.45%86.51B | -214.20%-8.19B | -59.22%7.17B | 191.76%17.58B | -126.23%-19.16B | 2,769.20%73.06B | -118.45%-2.74B |
Net common stock issuance | ---2M | -200.00%-15M | 72.22%-5M | -125.00%-18M | 33.33%-8M | 99.94%-12M | -95,323.81%-20.04B | ---21M | ---- | ---- |
Increase or decrease of lease financing | ---1.84B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | ---2.89B | 49.94%-5.29B | -4.85%-10.57B | 4.50%-10.08B | 21.37%-10.56B | -14.88%-13.43B | 0.98%-11.69B | -33.39%-11.8B | -80.08%-8.85B | -25.04%-4.91B |
Cash dividends for minorities | ---678M | 8.14%-1.21B | -37.99%-1.32B | -26.56%-953M | -15.49%-753M | -49.54%-652M | -51.92%-436M | 22.85%-287M | -30.99%-372M | -42.00%-284M |
Net other fund-raising expenses | ---- | -97.54%-2.97B | 65.45%-1.5B | -217.07%-4.35B | -20.37%-1.37B | -47.35%-1.14B | -264.62%-773M | -202.86%-212M | 81.63%-70M | -22.12%-381M |
Financing cash flow | --44.36B | -701.10%-43.16B | -89.90%7.18B | 440.61%71.11B | -159.06%-20.88B | 47.51%-8.06B | 51.24%-15.35B | -149.38%-31.49B | 866.77%63.77B | -180.02%-8.32B |
Net cash flow | ||||||||||
Beginning cash position | --123.21B | 7.35%140.31B | -21.48%130.7B | 6.50%166.46B | 11.29%156.29B | 20.90%140.43B | -1.18%116.16B | 16.44%117.55B | 43.07%100.96B | 113.98%70.56B |
Current changes in cash | --35.94B | -300.83%-19.76B | 126.16%9.84B | -617.70%-37.61B | -60.16%7.26B | -24.84%18.23B | 998.44%24.26B | -117.82%-2.7B | -52.64%15.16B | -13.04%32B |
Effect of exchange rate changes | --2.27B | 558.21%3.02B | -135.74%-658M | -36.54%1.84B | 218.99%2.9B | -1,225.00%-2.44B | -114.06%-184M | 59.25%1.31B | 141.73%822M | -350.64%-1.97B |
Cash adjustments other than cash changes | ---35.31B | ---- | 7,066.67%430M | --6M | ---- | -69.80%61M | 20,300.00%202M | -100.16%-1M | 70.44%617M | 36,100.00%362M |
End cash Position | --126.11B | -11.93%123.56B | 7.35%140.31B | -21.48%130.7B | 6.50%166.46B | 11.29%156.29B | 20.90%140.43B | -1.18%116.16B | 16.44%117.55B | 43.07%100.96B |
Free cash flow | ---7.03B | 266.38%4.41B | 97.61%-2.65B | -336.78%-110.82B | 95.89%46.8B | 8.74%23.89B | -35.48%21.97B | -11.40%34.06B | -16.34%38.44B | -2.54%45.94B |
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 |