Twenty-four seven
7074
Alpico Holdings
297A
Branding Technology
7067
Estore
4304
Axel Mark
3624
(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 | 51.99%-1.09B | -185.55%-2.26B | 187.43%2.64B | -121.76%-3.02B | 47.97%13.9B | -9.14%9.39B | 14.97%10.34B | 14.38%8.99B | -30.56%7.86B | -22.31%11.32B |
Net profit before non-cash adjustment | 5.62%14.45B | -17.13%13.68B | 120.80%16.51B | 61.47%7.48B | -34.98%4.63B | -39.12%7.12B | 15.63%11.7B | -9.16%10.12B | 6.40%11.14B | -21.90%10.47B |
Total adjustment of non-cash items | 40.26%-6.24B | 25.31%-10.44B | -397.01%-13.98B | -8,690.63%-2.81B | -101.87%-32M | 123.24%1.71B | 6.09%766M | -51.77%722M | 482.49%1.5B | -77.71%257M |
-Depreciation and amortization | 3.53%4.25B | 10.16%4.11B | 18.49%3.73B | 22.87%3.15B | -1.73%2.56B | 4.61%2.61B | 5.15%2.49B | 1.15%2.37B | 6.35%2.34B | 0.59%2.2B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --49M | ---- | -56.48%47M | --108M | ---- |
-Disposal profit | 30.29%-9.2B | 18.17%-13.2B | -241.87%-16.13B | -237.41%-4.72B | -898.86%-1.4B | 126.12%175M | 11.02%-670M | -3,037.50%-753M | 96.07%-24M | -244.63%-610M |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | --0 | -150.00%-1M | --2M | --0 | 95.65%-20M | -3,933.33%-460M |
-Other non-cash items | 4.58%-1.29B | 14.51%-1.36B | -27.41%-1.59B | -4.01%-1.24B | -6.79%-1.2B | -5.86%-1.12B | -12.31%-1.06B | -3.52%-942M | -3.88%-910M | 8.56%-876M |
Changes in working capital | -69.02%-9.3B | -4,841.38%-5.5B | 101.51%116M | -182.68%-7.69B | 1,557.04%9.3B | 126.36%561M | -15.15%-2.13B | 61.28%-1.85B | -899.50%-4.77B | 4,875.00%597M |
-Change in receivables | -21,814.81%-5.86B | -89.20%27M | 106.95%250M | -147.93%-3.6B | 292.67%7.5B | 146.11%1.91B | -1,855.08%-4.14B | 118.29%236M | -3,785.71%-1.29B | -97.29%35M |
-Change in inventory | 8.66%-3.48B | -437.17%-3.81B | 116.92%1.13B | -1,372.19%-6.68B | -73.32%525M | 148.17%1.97B | 22.00%793M | 123.81%650M | -49.02%-2.73B | -8.47%-1.83B |
-Change in payables | -46.39%275M | 113.49%513M | -242.42%-3.8B | 200.11%2.67B | 263.00%890M | -1,340.91%-546M | 104.49%44M | -355.35%-979M | -132.82%-215M | 29.19%655M |
-Provision for loans, leases and other losses | 75.35%-214M | -46.62%-868M | -513.99%-592M | 167.14%143M | 91.72%-213M | -2,140.48%-2.57B | 188.11%126M | 78.88%-143M | 39.93%-677M | -319.26%-1.13B |
-Changes in other current assets | 48.52%-940M | -177.64%-1.83B | 562.08%2.35B | -184.97%-509M | 3,643.75%599M | -87.50%16M | -62.57%128M | 146.66%342M | -244.13%-733M | 65.87%-213M |
-Changes in other current liabilities | 99.57%926M | -40.51%464M | 175.62%780M | 5,760.00%283M | 97.69%-5M | -123.40%-216M | 147.24%923M | -324.08%-1.95B | -71.68%872M | 27,890.91%3.08B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 10.00%-18M | 13.04%-20M | 0.00%-23M | 0.00%-23M | 0.00%-23M | 0.00%-23M | 4.17%-23M | 22.58%-24M | 6.06%-31M | 10.81%-33M |
Interest received (cash flow from operating activities) | -3.15%1.26B | -11.97%1.3B | 27.83%1.48B | 4.23%1.16B | 11.56%1.11B | 1.02%995M | 11.55%985M | -4.23%883M | 10.68%922M | 3.35%833M |
Tax refund paid | 67.82%-1.83B | -122.01%-5.7B | -293.71%-2.57B | 37.79%-652M | 73.91%-1.05B | -63.76%-4.02B | 27.98%-2.45B | -13.99%-3.41B | 45.18%-2.99B | -60.61%-5.45B |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | -1M | 0 | 0 | -2M | 0 | -1M |
Operating cash flow | 74.89%-1.68B | -535.68%-6.68B | 160.31%1.53B | -118.24%-2.54B | 119.57%13.93B | -28.25%6.35B | 37.32%8.85B | 11.76%6.44B | -13.56%5.76B | -44.19%6.67B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 49.33%-1.03B | -38.13%-2.03B | -57.97%-1.47B | -14.71%-928M | 14.03%-809M | 49.05%-941M | -57.46%-1.85B | 40.67%-1.17B | -2.17%-1.98B | -5.33%-1.94B |
Net intangibles purchase and sale | -42.34%-632M | -3.26%-444M | 22.38%-430M | -30.97%-554M | -76.25%-423M | 5.14%-240M | 80.99%-253M | -339.27%-1.33B | 22.51%-303M | -96.48%-391M |
Net investment product transactions | -5.38%12.41B | -20.43%13.12B | 1,756.76%16.49B | -58.96%888M | 1,187.44%2.16B | 59.39%-199M | 77.97%-490M | -11.09%-2.22B | -130.65%-2B | -371.74%-868M |
Advance cash and loans provided to other parties | 62.50%-3M | -166.67%-8M | 40.00%-3M | 93.42%-5M | -7.04%-76M | -16.39%-71M | 45.05%-61M | -19.35%-111M | 17.70%-93M | 16.30%-113M |
Repayment of advance payments to other parties and cash income from loans | -54.55%5M | -56.00%11M | -32.43%25M | -77.98%37M | 133.33%168M | -27.27%72M | -12.39%99M | 0.00%113M | -5.83%113M | -4.00%120M |
Net changes in other investments | 55.57%-2.07B | -21.21%-4.65B | 56.22%-3.84B | -1,541.76%-8.77B | 24.58%-534M | -73.96%-708M | -840.00%-407M | 103.87%55M | -7,589.47%-1.42B | 122.35%19M |
Investing cash flow | 44.81%8.69B | -44.31%6B | 215.51%10.78B | -2,003.88%-9.33B | 123.48%490M | 29.47%-2.09B | 36.65%-2.96B | 17.84%-4.67B | -79.45%-5.69B | -36.85%-3.17B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 0.00%-150M | -45.63%-150M | -543.75%-103M | 99.17%-16M | -3,270.49%-1.93B | -65.73%61M | 16.34%178M | 512.00%153M | 2,600.00%25M | 99.59%-1M |
Net common stock issuance | ---6B | --0 | --0 | ---1.3B | --0 | --0 | -170.71%-4.46B | -82,350.00%-1.65B | 99.97%-2M | -263,433.33%-7.91B |
Increase or decrease of lease financing | 0.00%-133M | -15.65%-133M | 43.63%-115M | -101.98%-204M | -31.17%-101M | -20.31%-77M | 5.88%-64M | -6.25%-68M | -1.59%-64M | -34.04%-63M |
Cash dividends paid | -18.72%-3.72B | -23.62%-3.14B | -2.46%-2.54B | -3.90%-2.48B | -4.06%-2.38B | -0.84%-2.29B | -3.13%-2.27B | -4.66%-2.2B | 0.33%-2.1B | -5.13%-2.11B |
Net other fund-raising expenses | 50.00%-1M | 0.00%-2M | 0.00%-2M | 0.00%-2M | -100.00%-2M | 0.00%-1M | 0.00%-1M | 50.00%-1M | -100.00%-2M | 0.00%-1M |
Financing cash flow | -192.57%-10.01B | -24.09%-3.42B | 31.10%-2.76B | 9.48%-4B | -91.63%-4.42B | 65.17%-2.31B | -75.81%-6.62B | -75.49%-3.77B | 78.71%-2.15B | -337.54%-10.08B |
Net cash flow | ||||||||||
Beginning cash position | -7.77%48.88B | 22.00%53B | -26.76%43.45B | 20.29%59.32B | 4.13%49.32B | -1.53%47.36B | -3.98%48.1B | -3.93%50.09B | -10.51%52.14B | 14.35%58.27B |
Current changes in cash | 26.96%-2.99B | -142.90%-4.1B | 160.19%9.55B | -258.63%-15.87B | 412.29%10.01B | 365.71%1.95B | 63.18%-735M | 3.48%-2B | 68.58%-2.07B | -189.84%-6.58B |
Effect of exchange rate changes | 85.71%-3M | -625.00%-21M | --4M | --0 | --0 | 150.00%1M | ---2M | --0 | -95.65%20M | 3,933.33%460M |
Cash adjustments other than cash changes | 0.00%-1M | ---1M | ---- | 0.00%-1M | -200.00%-1M | 200.00%1M | ---1M | ---- | ---- | ---1M |
End cash Position | -6.13%45.89B | -7.77%48.88B | 22.00%53B | -26.76%43.45B | 20.29%59.32B | 4.13%49.32B | -1.53%47.36B | -3.98%48.1B | -3.93%50.09B | -10.51%52.14B |
Free cash flow | 61.96%-3.51B | -2,290.16%-9.23B | 90.41%-386M | -131.88%-4.03B | 151.98%12.63B | -25.46%5.01B | 72.04%6.73B | 12.26%3.91B | -19.06%3.48B | -56.27%4.3B |
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 |