TRaaS On Product
6696
CyberStep
3810
GMO AD Partners
4784
Bplats
4381
General Oyster
3224
(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 | 96.14%3.97B | -42.61%2.02B | 38.89%3.53B | 667.67%2.54B | -80.62%330.61M | 324.46%1.71B | -9.02%401.94M | -25.30%441.8M | 184.22%591.45M | -78.86%208.09M |
Net profit before non-cash adjustment | 35.30%2.8B | 20.86%2.07B | 52.76%1.71B | 20.93%1.12B | 141.87%926.24M | -848.76%-2.21B | -36.85%295.43M | 21.61%467.84M | -36.50%384.72M | 33.88%605.82M |
Total adjustment of non-cash items | 2.23%597M | 102.78%584M | -39.43%288M | 94.10%475.46M | -90.99%244.95M | 3,826.32%2.72B | 7.58%69.24M | -1.74%64.36M | 7.82%65.5M | -49.76%60.75M |
-Depreciation and amortization | 4.05%514M | 32.09%494M | 3.11%374M | 13.51%362.73M | 88.80%319.56M | 187.70%169.26M | -11.95%58.83M | 48.71%66.82M | -10.05%44.93M | -25.86%49.95M |
-Reversal of impairment losses recognized in profit and loss | --68M | --0 | ---- | --48.11M | ---- | 6,803.86%2.65B | --38.39M | --0 | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 156.98%20.23M | -235.56%-35.51M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---17.76M | ---- | ---- | ---8.02M | ---- |
-Disposal profit | -117.39%-4M | 428.57%23M | 67.76%-7M | 87.98%-21.72M | -1,889.72%-180.71M | 157.17%10.1M | 21.57%-17.66M | -1,240.30%-22.52M | ---1.68M | ---- |
-Net exchange gains and losses | --0 | 133.33%1M | -373.19%-3M | -202.42%-634K | 143.35%619K | 27.88%-1.43M | 73.11%-1.98M | ---7.36M | ---- | ---- |
-Other non-cash items | -71.21%19M | 186.84%66M | -187.39%-76M | -17.55%86.97M | 214.81%105.48M | -1,001.55%-91.87M | -130.41%-8.34M | 173.13%27.42M | -78.32%10.04M | 285.84%46.31M |
Changes in working capital | 190.35%571M | -141.42%-632M | 61.92%1.53B | 212.11%942.43M | -170.08%-840.59M | 3,118.04%1.2B | 141.23%37.27M | -164.02%-90.41M | 130.80%141.22M | -211.58%-458.48M |
-Change in receivables | -147.19%-749M | 45.31%-303M | -1,279.53%-554M | 236.20%46.97M | 19.89%-34.49M | -30.99%-43.05M | 73.93%-32.86M | -565.16%-126.06M | 358.90%27.1M | -160.91%-10.47M |
-Change in inventory | -75.00%-14M | -147.06%-8M | 220.74%17M | -328.68%-14.08M | 226.87%6.16M | 54.91%-4.85M | -129.99%-10.76M | -73.23%35.88M | 282.78%134.03M | -56.58%35.01M |
-Change in prepaid assets | 34.56%-780M | -2,583.33%-1.19B | -94.04%48M | 9,615.87%804.86M | -82.33%8.28M | --46.88M | ---- | ---- | ---- | ---- |
-Change in payables | 838.99%1.49B | -85.65%159M | 898.00%1.11B | 110.49%111.02M | -192.57%-1.06B | 7,177.68%1.14B | -29.42%15.72M | 211.87%22.27M | 95.88%-19.9M | -259.63%-483.02M |
-Provision for loans, leases and other losses | -144.83%-13M | -39.58%29M | -35.52%48M | 262.16%74.44M | 146.51%20.55M | -52.85%8.34M | 188.70%17.68M | ---19.94M | ---- | ---- |
-Changes in other current assets | -7.17%634M | -20.49%683M | 1,163.32%859M | -137.10%-80.79M | 349.66%217.73M | 1.94%48.42M | 1,950.45%47.5M | ---2.57M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -22K | |||||||||
Interest received (cash flow from operating activities) | 0 | 0 | 0 | -41.46%96K | -5.20%164K | 8.13%173K | 7.38%160K | -97.00%149K | 769.35%4.96M | -90.33%571K |
Tax refund paid | -72.44%-976M | 40.86%-566M | -69.99%-957M | -178.84%-562.98M | 23.56%-201.9M | -67.75%-264.13M | -76.72%-157.45M | 64.42%-89.1M | -19.50%-250.4M | 6.60%-209.54M |
Other operating cash inflow (outflow) | 0 | 0 | 100,100.00%1M | -1K | 0 | 0 | 0 | -3K | 0 | 0 |
Operating cash flow | 105.35%2.99B | -43.29%1.46B | 30.07%2.57B | 1,432.66%1.98B | -91.06%128.87M | 489.46%1.44B | -30.66%244.65M | 1.98%352.85M | 38,460.20%346.01M | -100.12%-902K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -3,300.00%-170M | 98.73%-5M | -679.74%-395M | 82.84%-50.66M | -59.18%-295.13M | -608.06%-185.41M | 180.18%36.49M | 48.96%-45.52M | -308.74%-89.18M | 78.81%-21.82M |
Net intangibles purchase and sale | 98.58%-9M | -329.05%-635M | -180.82%-148M | 33.77%-52.7M | -332.31%-79.58M | -33.42%-18.41M | 77.51%-13.8M | -1,217.55%-61.35M | ---4.66M | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --2.94B | ---- | ---- | ---- | ---8.98M |
Net investment product transactions | 41.46%-312M | -323.95%-533M | 115.19%238M | -384.64%-1.57B | -370.42%-323.34M | -162.36%-68.73M | -67.09%110.21M | 1,488.80%334.94M | 76.25%-24.12M | 68.60%-101.54M |
Advance cash and loans provided to other parties | 93.55%-2M | 95.83%-31M | ---744M | --0 | 0.00%-5M | -98.89%-5M | 48.80%-2.51M | 94.15%-4.91M | ---83.89M | ---- |
Repayment of advance payments to other parties and cash income from loans | -89.63%14M | -77.23%135M | 17,995.82%593M | -16.04%3.28M | 290.30%3.9M | -88.06%1M | -73.56%8.38M | 560.25%31.69M | -95.89%4.8M | 9.75%116.81M |
Net changes in other investments | ---125M | ---- | -128.27%-3M | -19.19%10.61M | 113.52%13.13M | -1,886.14%-97.17M | 112.47%5.44M | -205.24%-43.64M | 144.39%41.46M | -2,922.94%-93.41M |
Investing cash flow | 43.50%-604M | -132.90%-1.07B | 72.29%-459M | -141.47%-1.66B | -126.70%-686M | 1,681.77%2.57B | -31.72%144.21M | 235.76%211.22M | -42.83%-155.59M | 66.35%-108.93M |
Financing cash flow | ||||||||||
Net common stock issuance | ---239M | --0 | 104.44%9M | -290.44%-202.76M | 1,361.05%106.47M | 26.69%7.29M | 103.54%5.75M | -60.19%2.83M | -89.95%7.1M | 63.87%70.63M |
Cash dividends paid | -42.86%-360M | -21.74%-252M | -3.06%-207M | -1.59%-200.86M | -20.48%-197.72M | -0.07%-164.11M | -0.38%-163.99M | -10.27%-163.37M | -9.57%-148.15M | -28.97%-135.21M |
Net other fund-raising expenses | -87.38%13M | 1,371.43%103M | 700,100.00%7M | -100.00%-1K | 103.40%195.9M | 104,589.13%96.31M | -99.08%92K | --10M | ---- | ---- |
Financing cash flow | -293.29%-586M | 21.99%-149M | 52.68%-191M | -485.71%-403.62M | 272.95%104.64M | 61.74%-60.51M | -5.05%-158.15M | -6.73%-150.54M | -118.40%-141.05M | -164.28%-64.58M |
Net cash flow | ||||||||||
Beginning cash position | 3.50%6.98B | 39.88%6.74B | -1.73%4.82B | -8.46%4.9B | 281.26%5.36B | 19.84%1.41B | 55.99%1.17B | 7.03%751.76M | -19.89%702.39M | 240.82%876.81M |
Current changes in cash | 653.97%1.8B | -87.55%239M | 2,356.96%1.92B | 81.21%-85.03M | -111.45%-452.49M | 1,612.56%3.95B | -44.21%230.72M | 737.58%413.53M | 128.31%49.37M | -132.14%-174.42M |
Effect of exchange rate changes | --0 | -133.33%-1M | 373.19%3M | 202.42%634K | -142.28%-619K | -26.06%1.46M | -73.11%1.98M | --7.36M | ---- | ---- |
Cash adjustments other than cash changes | ---- | ---2M | ---- | ---- | ---- | 0.00%1K | 0.00%1K | --1K | ---- | -100.00%-3K |
End cash Position | 25.82%8.78B | 3.50%6.98B | 39.86%6.74B | -1.72%4.82B | -8.46%4.9B | 281.26%5.36B | 19.84%1.41B | 55.99%1.17B | 7.03%751.76M | -19.89%702.39M |
Free cash flow | 244.19%2.81B | -59.39%817M | 7.49%2.01B | 772.95%1.87B | -122.48%-278.14M | 471.55%1.24B | -11.27%216.48M | -3.25%243.98M | 1,209.85%252.17M | -103.44%-22.72M |
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 |