TRaaS On Product
6696
CyberStep
3810
GMO AD Partners
4784
Bplats
4381
General Oyster
3224
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | (FY)Mar 31, 2015 | (FY)Mar 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 131.90%282M | -55.91%-884M | -422.25%-567M | -104.72%-108.57M | 354.61%2.3B | -83.42%506.43M | 197.93%3.05B | -41.68%1.03B | -52.64%1.76B | 237.30%3.71B |
Net profit before non-cash adjustment | 26.82%-3.56B | 45.21%-4.87B | -265.36%-8.89B | 170.61%5.37B | 27.90%1.99B | 4.14%1.55B | 25.14%1.49B | -56.81%1.19B | 8.03%2.76B | 132.03%2.55B |
Total adjustment of non-cash items | 64.27%2.92B | -53.38%1.78B | 325.86%3.82B | 237.90%896.54M | -43.49%265.33M | 30.44%469.57M | -17.95%359.98M | 208.64%438.74M | -182.98%-403.84M | 256.64%486.66M |
-Depreciation and amortization | -4.48%704M | -21.68%737M | 99.00%941M | 2.60%472.87M | 1.59%460.89M | 1.98%453.66M | 26.91%444.85M | 24.92%350.52M | 8.47%280.61M | 3.26%258.69M |
-Reversal of impairment losses recognized in profit and loss | 2,649.45%2.5B | -96.29%91M | --2.45B | ---- | ---- | ---- | ---- | --31.85M | ---- | --88.37M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 111.46%56.32M | -358.94%-491.6M | 549.24%189.85M |
-Disposal profit | -397.75%-265M | 256.14%89M | -171.10%-57M | 137.85%80.17M | -715.20%-211.81M | -30.85%34.43M | 149.73%49.79M | -142.31%-100.13M | -1,922.72%-41.32M | -94.35%2.27M |
-Net exchange gains and losses | --0 | 50.00%-1M | -796.86%-2M | 103.45%287K | -34,766.67%-8.32M | -99.86%24K | 26.43%16.72M | 109.42%13.23M | -146.38%-140.39M | -10.41%-56.98M |
-Pension and employee benefit expenses | --0 | --226M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -102.66%-17M | 32.09%638M | 40.73%483M | 1,297.20%343.21M | 232.46%24.56M | 87.75%-18.54M | -274.11%-151.38M | 880.69%86.95M | -349.32%-11.14M | 107.41%4.47M |
Changes in working capital | -58.34%917M | -51.09%2.2B | 170.54%4.5B | -12,606.13%-6.38B | 103.37%51.01M | -225.91%-1.52B | 299.05%1.2B | -1.38%-604.87M | -188.84%-596.66M | 591.87%671.58M |
-Change in receivables | -107.56%-175M | -40.63%2.32B | 210.63%3.9B | -1,184.36%-3.52B | 82.67%-274.42M | -535.24%-1.58B | 208.45%363.82M | -195.78%-335.49M | -27.43%350.28M | 360.62%482.67M |
-Change in inventory | -53.78%581M | -60.99%1.26B | 173.56%3.22B | -26,779.47%-4.38B | 88.31%-16.3M | -137.46%-139.35M | -12.07%372.02M | 191.53%423.1M | -58.17%-462.23M | -663.04%-292.23M |
-Change in payables | 131.00%235M | 74.15%-758M | -227.93%-2.93B | 1,244.38%2.29B | -17.76%170.48M | 188.33%207.31M | 30.26%-234.71M | 36.40%-336.56M | -209.99%-529.19M | 453.26%481.14M |
-Change in accrued expense | 117.42%73M | ---419M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Provision for loans, leases and other losses | 125.90%94M | -230.11%-363M | 186.74%279M | -359.10%-321.65M | -42.54%124.14M | 16.89%216.03M | --184.81M | ---- | ---- | ---- |
-Changes in other current assets | 74.67%131M | 134.38%75M | 107.19%32M | -1,045.03%-445.14M | 121.77%47.1M | -141.77%-216.36M | 245.54%518.03M | -900.19%-355.93M | --44.48M | ---- |
-Changes in other current liabilities | -123.40%-22M | --94M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 20.00%-8M | -66.67%-10M | -2,027.66%-6M | -282K | -2.83M | |||||
Interest received (cash flow from operating activities) | 177.78%25M | 12.50%9M | -30.47%8M | 0.85%11.51M | 892.09%11.41M | -34.36%1.15M | -74.17%1.75M | -6.76%6.78M | 48.94%7.27M | -6.29%4.88M |
Tax refund paid | 0 | 97.77%-23M | 27.44%-1.03B | -151.00%-1.42B | 0.30%-565.55M | -57.95%-567.23M | 44.89%-359.12M | 39.38%-651.68M | -743.98%-1.08B | -895.97%-127.38M |
Other operating cash inflow (outflow) | 44.20%-606M | -1.09B | 0 | 0 | 0 | 0.00%1K | 0.00%1K | 1K | 0 | 0 |
Operating cash flow | 84.60%-307M | -25.02%-1.99B | -5.15%-1.6B | -186.77%-1.52B | 3,030.88%1.75B | -102.21%-59.65M | 614.27%2.7B | -45.29%377.68M | -80.77%690.38M | 228.43%3.59B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 217.74%73M | 95.80%-62M | 31.18%-1.48B | -1,167.51%-2.14B | 256.50%200.92M | -15.05%-128.39M | 96.65%-111.6M | -15.65%-3.33B | -847.00%-2.88B | -92.60%-303.83M |
Net intangibles purchase and sale | 15.00%-17M | 83.87%-20M | -54.18%-124M | 60.22%-80.42M | -2,021.43%-202.17M | 10.93%-9.53M | 71.89%-10.7M | -412.07%-38.06M | ---7.43M | ---- |
Net business purchase and sale | --0 | 91.59%-9M | -110.10%-107M | ---50.93M | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 290.46%1.11B | 232.94%283M | 117.58%85M | 36.07%-483.47M | -25,309.60%-756.29M | 106.00%3M | -150.00%-50M | -104.86%-20M | --411.47M | ---- |
Net changes in other investments | 350.00%5M | ---2M | ---- | -100.01%-1K | -49.08%10.73M | -78.93%21.07M | -86.66%100M | 366.37%749.68M | 11.17%-281.44M | -284.94%-316.84M |
Investing cash flow | 513.68%1.17B | 111.71%190M | 41.23%-1.62B | -269.53%-2.76B | -555.97%-746.81M | -57.47%-113.85M | 97.26%-72.3M | 4.31%-2.64B | -343.83%-2.75B | -4,676.51%-620.67M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 40.09%-553M | -119.71%-923M | --4.68B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net common stock issuance | --2.12B | --0 | -54.59%101M | 24.37%222.42M | -7.58%178.84M | -86.74%193.5M | 747.70%1.46B | 134.63%172.18M | -341.41%-497.17M | 185.74%205.94M |
Increase or decrease of lease financing | 25.00%-33M | -2.33%-44M | -64.76%-43M | -41.14%-26.1M | -14.13%-18.49M | -8.84%-16.2M | -5.81%-14.89M | 5.72%-14.07M | 18.72%-14.92M | -4.73%-18.36M |
Cash dividends paid | ---1M | ---- | 7.54%-782M | -69.65%-845.77M | -76.35%-498.54M | -44.48%-282.7M | 38.84%-195.67M | 1.48%-319.92M | -70.43%-324.74M | 1.81%-190.54M |
Net other fund-raising expenses | 123.33%7M | -2,900.00%-30M | -99,900.00%-1M | ---1K | ---- | --31.46M | ---- | 128.84%26.09M | -49.67%11.4M | --22.65M |
Financing cash flow | 254.36%1.54B | -125.18%-997M | 709.59%3.96B | -92.04%-649.45M | -357.36%-338.19M | -105.92%-73.94M | 1,020.30%1.25B | 83.56%-135.72M | -4,292.12%-825.43M | 104.36%19.69M |
Net cash flow | ||||||||||
Beginning cash position | -49.34%2.8B | 17.52%5.52B | -51.30%4.7B | 47.32%9.65B | -3.76%6.55B | 127.01%6.8B | -44.90%3B | -33.86%5.44B | 60.17%8.22B | 15.25%5.13B |
Current changes in cash | 185.61%2.4B | -477.49%-2.8B | 115.06%742M | -842.79%-4.93B | 368.02%663.19M | -106.39%-247.44M | 261.85%3.87B | 17.16%-2.39B | -196.70%-2.89B | 356.47%2.99B |
Effect of exchange rate changes | -35.53%49M | -7.32%76M | 477.05%82M | -21.65%-21.75M | -121.94%-17.88M | 88.18%-8.06M | -42.38%-68.15M | -145.33%-47.87M | 5.18%105.59M | 157.40%100.39M |
Cash adjustments other than cash changes | ---- | 200.00%1M | -49,900.00%-1M | 0.00%-2K | 0.00%-2K | -300.00%-2K | --1K | ---- | ---1K | ---- |
End cash Position | 87.49%5.24B | -49.34%2.8B | 17.51%5.52B | -34.68%4.7B | 9.86%7.19B | -3.76%6.55B | 127.01%6.8B | -44.90%3B | -33.86%5.44B | 60.17%8.22B |
Free cash flow | 79.74%-421M | 34.96%-2.08B | 14.62%-3.2B | -401.17%-3.74B | 728.34%1.24B | -107.68%-197.76M | 176.22%2.58B | -53.68%-3.38B | -166.91%-2.2B | 272.93%3.29B |
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 |