Axel Mark
3624
Renascience
4889
Ecomott
3987
Festaria Holdings
2736
Tecnisco
2962
(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 | 26.97%9.71B | 4.49%7.65B | 9.71%7.32B | -1.01%6.67B | -7.88%6.74B | -9.50%7.32B | 19.89%8.08B | 5.41%6.74B | -12.82%6.4B | 69.04%7.34B |
Net profit before non-cash adjustment | 11.91%6.67B | -5.00%5.96B | 19.47%6.27B | -9.01%5.25B | 1.19%5.77B | 15.99%5.7B | -3.64%4.92B | 2.23%5.1B | 5.01%4.99B | -12.25%4.75B |
Total adjustment of non-cash items | -22.67%2.3B | 99.45%2.98B | -0.58%1.49B | -4.74%1.5B | -13.15%1.58B | -24.24%1.82B | 32.50%2.4B | -1.62%1.81B | 20.94%1.84B | 172.60%1.52B |
-Depreciation and amortization | 4.64%2.73B | 12.93%2.61B | 2.79%2.31B | 4.07%2.25B | 15.49%2.16B | 0.13%1.87B | 0.47%1.87B | 1.92%1.86B | 6.77%1.82B | 10.80%1.71B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --43.76M | ---- | -98.36%10.28M | 7,556.78%627.09M | -85.68%8.19M | --57.18M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 121.99%13.14M | 88.36%-59.77M |
-Disposal profit | 84.21%-24M | 82.55%-152M | -66.14%-870.85M | -859.23%-524.17M | 37.16%69.04M | 5,033,800.00%50.34M | 100.00%-1K | ---216.82M | --0 | 8,065.22%15.02M |
-Net exchange gains and losses | -57.89%-240M | -17.03%-152M | -85.77%-129.88M | -808.29%-69.92M | 191.52%9.87M | -138.63%-10.79M | 202.67%27.92M | -86.46%9.23M | 201.04%68.12M | ---67.42M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.71%101.49M | --105.4M |
-Other non-cash items | -124.40%-164M | 267.63%672M | 193.24%182.79M | 70.41%-196.05M | -531.00%-662.63M | 17.40%-105.01M | -185.67%-127.14M | 165.66%148.4M | -24.33%-226.03M | 62.88%-181.8M |
Changes in working capital | 157.16%738M | -187.92%-1.29B | -445.28%-448.38M | 86.51%-82.23M | -199.57%-609.42M | -126.39%-203.43M | 557.80%770.82M | 61.08%-168.37M | -140.64%-432.58M | 165.15%1.06B |
-Change in receivables | 42.30%-1.15B | -26.56%-1.99B | -278.07%-1.57B | 27.02%881.25M | 172.21%693.81M | -118.09%-960.78M | 0.93%-440.54M | -190.85%-444.68M | -32.18%489.44M | 138.73%721.67M |
-Change in inventory | 81.43%-153M | -16.45%-824M | -718.60%-707.61M | 535.18%114.39M | 105.89%18.01M | -77.74%-305.87M | -53.78%-172.09M | -86.22%-111.91M | -68.56%-60.1M | -152.45%-35.65M |
-Change in payables | 25.55%1.77B | -18.00%1.41B | 268.37%1.72B | 28.67%-1.02B | -225.92%-1.43B | -3.75%1.14B | 212.01%1.18B | 185.95%379.42M | -199.00%-441.46M | 34.12%-147.64M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -179.94%-420.47M | 680.19%526M |
-Provision for loans, leases and other losses | 107.95%314M | 34.19%151M | 306.73%112.53M | -269.61%-54.43M | 123.33%32.09M | -198.23%-137.53M | 638.07%140.02M | ---26.02M | ---- | ---- |
-Changes in other current assets | -13.33%-51M | -523.79%-45M | ---7.21M | --0 | 32.60%81.36M | 2.93%61.36M | 71.24%59.61M | --34.81M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -65.52%-48M | -22.04%-29M | 20.34%-23.76M | 3.22%-29.83M | 5.34%-30.82M | 8.34%-32.56M | 2.49%-35.53M | 39.41%-36.44M | 3.32%-60.13M | 11.00%-62.2M |
Interest received (cash flow from operating activities) | 14.44%325M | 7.63%284M | 0.62%263.88M | -33.73%262.24M | 20.53%395.74M | 38.35%328.34M | 7.73%237.32M | 14.74%220.29M | 15.30%192M | 4.84%166.52M |
Tax refund paid | 16.22%-1.89B | -27.57%-2.25B | 9.21%-1.76B | 0.11%-1.94B | -20.06%-1.94B | 7.31%-1.62B | -1.55%-1.75B | 3.97%-1.72B | 18.19%-1.79B | -36.32%-2.19B |
Other operating cash inflow (outflow) | 0 | -99,900.00%-1M | 0.00%-1K | 0.00%-1K | -1K | 0 | -1K | 0 | -104.46M | 0 |
Operating cash flow | 43.37%8.1B | -2.48%5.65B | 16.82%5.8B | -3.84%4.96B | -13.89%5.16B | -8.36%5.99B | 25.59%6.54B | 12.38%5.21B | -11.79%4.63B | 78.69%5.25B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 21.60%-5.4B | -61.35%-6.89B | -7.56%-4.27B | 6.97%-3.97B | -55.23%-4.27B | -5.39%-2.75B | -1.51%-2.61B | 7.98%-2.57B | -2.43%-2.79B | -48.89%-2.73B |
Net intangibles purchase and sale | -128.95%-87M | 79.44%-38M | -520.43%-184.82M | 27.95%-29.79M | -24.73%-41.34M | -241.17%-33.15M | 76.17%-9.72M | -39.18%-40.76M | 88.44%-29.29M | -394.34%-253.36M |
Net business purchase and sale | ---- | ---- | 40.37%-145M | ---243.19M | ---- | ---- | --1M | ---- | ---- | ---- |
Net investment product transactions | -175.78%-169M | -77.96%223M | 45.42%1.01B | 2,637.08%695.85M | 87.95%-27.43M | -44.25%-227.69M | -115.22%-157.85M | 12.21%-73.34M | 48.80%-83.54M | 56.65%-163.18M |
Net changes in other investments | -506.25%-130M | 113.87%32M | -699.14%-230.79M | -640.13%-28.88M | 98.47%-3.9M | -391.98%-255.27M | 3,897.71%87.43M | -92.40%2.19M | 218.10%28.78M | -119.06%-24.37M |
Investing cash flow | 13.26%-5.79B | -74.74%-6.67B | -6.80%-3.82B | 17.61%-3.58B | -32.91%-4.34B | -21.49%-3.26B | -0.23%-2.69B | 6.78%-2.68B | 9.17%-2.88B | -48.64%-3.17B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -64.82%1.45B | 180.23%4.12B | 1,523.60%1.47B | 101.18%90.53M | 154.53%45M | 0.95%-82.52M | 92.22%-83.32M | -806.74%-1.07B | -42.98%-118.04M | 81.52%-82.56M |
Net common stock issuance | --0 | --0 | -53.21%-167K | 31.88%-109K | 41.18%-160K | 23.16%-272K | 90.08%-354K | 39.72%-3.57M | 25.26%-5.92M | 98.58%-7.92M |
Cash dividends paid | -18.82%-1.05B | 0.06%-882M | 0.07%-882.5M | -0.08%-883.13M | 5.91%-882.42M | -21.33%-937.9M | 0.04%-773.01M | -0.36%-773.33M | 0.59%-770.54M | -0.46%-775.13M |
Net other fund-raising expenses | -100.00%-10M | -28.14%-5M | 98.00%-3.9M | -17.93%-195.38M | -3,716.49%-165.67M | -218.61%-4.34M | 102.70%3.66M | -4,508.13%-135.48M | -0.14%-2.94M | 0.17%-2.94M |
Financing cash flow | -87.90%391M | 454.11%3.23B | 159.03%583.28M | 1.51%-988.09M | 2.12%-1B | -20.17%-1.03B | 56.98%-853.02M | -120.92%-1.98B | -3.33%-897.43M | 51.22%-868.54M |
Net cash flow | ||||||||||
Beginning cash position | 9.34%25.88B | 11.89%23.67B | 2.02%21.16B | -0.90%20.74B | 9.12%20.93B | 18.51%19.18B | 3.41%16.18B | 5.75%15.65B | 9.75%14.8B | -6.73%13.48B |
Current changes in cash | 22.38%2.71B | -13.62%2.21B | 543.45%2.56B | 317.45%397.97M | -110.75%-183.02M | -43.23%1.7B | 452.76%3B | -36.87%542.45M | -29.39%859.29M | 225.22%1.22B |
Effect of exchange rate changes | ---136M | --0 | -530.57%-60.93M | -88.01%-9.66M | -58.81%-5.14M | 4.29%-3.24M | 62.00%-3.38M | 0.51%-8.9M | -117.76%-8.94M | 5,017.97%50.36M |
Cash adjustments other than cash changes | ---1M | ---- | -46.46%16.38M | --30.6M | ---- | 4,958,600.00%49.59M | 0.00%-1K | 0.00%-1K | -100.00%-1K | 4,707,700.00%47.08M |
End cash Position | 9.93%28.45B | 9.34%25.88B | 11.89%23.67B | 2.02%21.16B | -0.90%20.74B | 9.12%20.93B | 18.51%19.18B | 3.41%16.18B | 5.75%15.65B | 9.75%14.8B |
Free cash flow | 301.63%2.6B | -196.84%-1.29B | 40.26%1.33B | 18.68%949.7M | -74.56%800.2M | -11.09%3.15B | 36.26%3.54B | 43.32%2.6B | -20.30%1.81B | 114.98%2.27B |
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 |