JP Stock MarketDetailed Quotes

4167 Kokopelli

Watchlist

381
-4-1.04%

20min DelayMarket Closed Nov 29 15:30 JST

3.02BMarket Cap89.44P/E (Static)

Kokopelli Key Stats

Earnings

Revenue Breakdown

Financial Indicators

Income Statement

Balance Sheet

Cash Flow

Quarterly+Annual

YOY

Hide blank lines

(FY)Mar 31, 2024

(FY)Mar 31, 2023

(FY)Mar 31, 2022

(FY)Mar 31, 2021

(FY)Mar 31, 2020

(FY)Mar 31, 2019

Operating cash flow (Indirect Method)

Cash from operating activities

77.98%179.78M

-77.38%101.01M

50.79%446.48M

2,687.08%296.09M

86.91%-11.45M

-87.45M

Net profit before non-cash adjustment

-29.21%46.06M

-83.34%65.06M

63.33%390.65M

1,214.43%239.18M

78.25%-21.46M

---98.66M

Total adjustment of non-cash items

91.65%117.82M

518.87%61.48M

-61.24%9.93M

561.10%25.63M

-71.23%3.88M

--13.48M

-Depreciation and amortization

103.85%149.23M

171.04%73.2M

347.52%27.01M

17.57%6.04M

-13.75%5.13M

--5.95M

-Disposal profit

3,466.10%2.1M

100.17%59K

---33.72M

--0

----

-Remuneration paid in stock

-12.73%17M

16.78%19.48M

--16.68M

--0

----

-Other non-cash items

-61.55%-50.51M

-78,060.00%-31.26M

-100.20%-40K

1,660.19%19.6M

-116.69%-1.26M

--7.52M

Changes in working capital

162.29%15.9M

-155.63%-25.53M

46.75%45.9M

409.36%31.28M

371.20%6.14M

---2.26M

-Change in receivables

-266.34%-21.36M

266.50%12.84M

107.21%3.5M

-94.89%-48.59M

-87.82%-24.93M

---13.27M

-Change in inventory

----

-70.51%1.72M

285.96%5.83M

-55.56%-3.13M

---2.01M

-Change in payables

197.11%37.26M

-528.76%-38.37M

-119.65%-6.1M

186.29%31.06M

323.50%10.85M

--2.56M

-Change in accrued expense

----

11.42%47.6M

90.70%42.72M

122.07%22.4M

--10.09M

-Provision for loans, leases and other losses

----

-426.19%-822K

-73.50%252K

154.96%951K

--373K

Dividends paid (cash flow from operating activities)

Dividends received (cash flow from operating activities)

Interest paid (cash flow from operating activities)

-142.66%-1.59M

-654K

72.62%-89K

-87.86%-325K

-173K

Interest received (cash flow from operating activities)

3,775.00%620K

0.00%16K

128.57%16K

600.00%7K

0.00%1K

Tax refund paid

69.59%-38.11M

-170.86%-125.29M

-15,795.19%-46.26M

-0.34%-291K

0.00%-290K

-290K

Other operating cash inflow (outflow)

-200.00%-1K

-1K

Operating cash flow

664.85%140.71M

-106.22%-24.91M

35.35%400.24M

2,552.25%295.72M

86.28%-12.06M

---87.91M

Investing cash flow

Net PPE purchase and sale

-379.60%-14.53M

105.45%5.2M

-1,385.15%-95.42M

56.67%-6.43M

-218.68%-14.83M

---4.65M

Net intangibles purchase and sale

-28.95%-146.74M

-66.27%-113.8M

-502.22%-68.44M

---11.37M

----

Net business purchase and sale

79.36%-26.11M

-3,679.37%-126.46M

--3.53M

--0

----

Net investment product transactions

38.00%13.72M

--9.95M

----

Net changes in other investments

-369.73%-1.58M

99.41%-337K

-8,211.16%-57.43M

171.59%708K

88.04%-989K

---8.27M

Investing cash flow

22.27%-175.24M

-3.53%-225.45M

-1,174.77%-217.76M

-8.00%-17.08M

-22.39%-15.82M

---12.92M

Financing cash flow

Net issuance payments of debt

-153.32%-47.39M

--88.87M

--0

-244.11%-32.06M

556.59%22.25M

---4.87M

Net common stock issuance

1.31%-96.92M

-755.21%-98.2M

-98.57%14.99M

650.85%1.05B

366.70%140.01M

--30M

Net other fund-raising expenses

-18.93%3.73M

--4.6M

----

Financing cash flow

-2,868.29%-140.58M

-131.60%-4.74M

-98.53%14.99M

528.15%1.02B

545.71%162.25M

--25.13M

Net cash flow

Beginning cash position

-14.62%1.49B

12.76%1.75B

519.70%1.55B

116.49%249.73M

-39.62%115.35M

--191.06M

Current changes in cash

31.36%-175.1M

-229.18%-255.1M

-84.78%197.47M

865.81%1.3B

277.50%134.38M

---75.71M

Cash adjustments other than cash changes

----

-300.00%-2K

--1K

----

---1K

----

End cash Position

-11.75%1.31B

-14.62%1.49B

12.76%1.75B

519.70%1.55B

116.49%249.73M

--115.35M

Free cash flow

86.09%-20.72M

-162.99%-148.9M

-14.95%236.38M

1,099.59%277.93M

69.96%-27.8M

---92.57M

Currency Unit

JPY

Accounting Standards

NonUS-GAAP

	(FY)Mar 31, 2024	(FY)Mar 31, 2023	(FY)Mar 31, 2022	(FY)Mar 31, 2021	(FY)Mar 31, 2020	(FY)Mar 31, 2019
Operating cash flow (Indirect Method)
Cash from operating activities	77.98%179.78M	-77.38%101.01M	50.79%446.48M	2,687.08%296.09M	86.91%-11.45M	-87.45M
Net profit before non-cash adjustment	-29.21%46.06M	-83.34%65.06M	63.33%390.65M	1,214.43%239.18M	78.25%-21.46M	---98.66M
Total adjustment of non-cash items	91.65%117.82M	518.87%61.48M	-61.24%9.93M	561.10%25.63M	-71.23%3.88M	--13.48M
-Depreciation and amortization	103.85%149.23M	171.04%73.2M	347.52%27.01M	17.57%6.04M	-13.75%5.13M	--5.95M
-Disposal profit	3,466.10%2.1M	100.17%59K	---33.72M	--0	----	----
-Remuneration paid in stock	-12.73%17M	16.78%19.48M	--16.68M	--0	----	----
-Other non-cash items	-61.55%-50.51M	-78,060.00%-31.26M	-100.20%-40K	1,660.19%19.6M	-116.69%-1.26M	--7.52M
Changes in working capital	162.29%15.9M	-155.63%-25.53M	46.75%45.9M	409.36%31.28M	371.20%6.14M	---2.26M
-Change in receivables	-266.34%-21.36M	266.50%12.84M	107.21%3.5M	-94.89%-48.59M	-87.82%-24.93M	---13.27M
-Change in inventory	----	----	-70.51%1.72M	285.96%5.83M	-55.56%-3.13M	---2.01M
-Change in payables	197.11%37.26M	-528.76%-38.37M	-119.65%-6.1M	186.29%31.06M	323.50%10.85M	--2.56M
-Change in accrued expense	----	----	11.42%47.6M	90.70%42.72M	122.07%22.4M	--10.09M
-Provision for loans, leases and other losses	----	----	-426.19%-822K	-73.50%252K	154.96%951K	--373K
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities)	-142.66%-1.59M	-654K	0	72.62%-89K	-87.86%-325K	-173K
Interest received (cash flow from operating activities)	3,775.00%620K	0.00%16K	128.57%16K	600.00%7K	0.00%1K	1K
Tax refund paid	69.59%-38.11M	-170.86%-125.29M	-15,795.19%-46.26M	-0.34%-291K	0.00%-290K	-290K
Other operating cash inflow (outflow)	-200.00%-1K	1K	0	-1K	0	0
Operating cash flow	664.85%140.71M	-106.22%-24.91M	35.35%400.24M	2,552.25%295.72M	86.28%-12.06M	---87.91M
Investing cash flow
Net PPE purchase and sale	-379.60%-14.53M	105.45%5.2M	-1,385.15%-95.42M	56.67%-6.43M	-218.68%-14.83M	---4.65M
Net intangibles purchase and sale	-28.95%-146.74M	-66.27%-113.8M	-502.22%-68.44M	---11.37M	----	----
Net business purchase and sale	79.36%-26.11M	-3,679.37%-126.46M	--3.53M	--0	----	----
Net investment product transactions	38.00%13.72M	--9.95M	----	----	----	----
Net changes in other investments	-369.73%-1.58M	99.41%-337K	-8,211.16%-57.43M	171.59%708K	88.04%-989K	---8.27M
Investing cash flow	22.27%-175.24M	-3.53%-225.45M	-1,174.77%-217.76M	-8.00%-17.08M	-22.39%-15.82M	---12.92M
Financing cash flow
Net issuance payments of debt	-153.32%-47.39M	--88.87M	--0	-244.11%-32.06M	556.59%22.25M	---4.87M
Net common stock issuance	1.31%-96.92M	-755.21%-98.2M	-98.57%14.99M	650.85%1.05B	366.70%140.01M	--30M
Net other fund-raising expenses	-18.93%3.73M	--4.6M	----	----	----	----
Financing cash flow	-2,868.29%-140.58M	-131.60%-4.74M	-98.53%14.99M	528.15%1.02B	545.71%162.25M	--25.13M
Net cash flow
Beginning cash position	-14.62%1.49B	12.76%1.75B	519.70%1.55B	116.49%249.73M	-39.62%115.35M	--191.06M
Current changes in cash	31.36%-175.1M	-229.18%-255.1M	-84.78%197.47M	865.81%1.3B	277.50%134.38M	---75.71M
Cash adjustments other than cash changes	----	-300.00%-2K	--1K	----	---1K	----
End cash Position	-11.75%1.31B	-14.62%1.49B	12.76%1.75B	519.70%1.55B	116.49%249.73M	--115.35M
Free cash flow	86.09%-20.72M	-162.99%-148.9M	-14.95%236.38M	1,099.59%277.93M	69.96%-27.8M	---92.57M
Currency Unit	JPY	JPY	JPY	JPY	JPY	JPY
Accounting Standards	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP

Analysis

Analyst Rating

No Data

Price Target

No Data

Heat List

Overall

No Data