Axel Mark
3624
MarketEnterprise
3135
DREAM VISION
3185
Liberta
4935
Beauty Kadan Holdings
3041
(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 | 143.85%2.92B | -36.97%1.2B | 429.85%1.9B | -55.44%358.42M | 4.56%804.36M | -24.52%769.3M | 11.70%1.02B | 36.45%912.52M | -17.11%668.76M | 4.09%806.78M |
Net profit before non-cash adjustment | 112.82%2.09B | 27.97%983.51M | 188.92%768.52M | -73.47%266M | 4.63%1B | 22.14%958.19M | 138.35%784.48M | -4.91%329.13M | 49.71%346.12M | -23.92%231.2M |
Total adjustment of non-cash items | -37.89%390.18M | 25.50%628.21M | 57.25%500.55M | 52.45%318.31M | -45.80%208.79M | 18.23%385.2M | -8.13%325.8M | -8.06%354.63M | -29.25%385.71M | 38.91%545.18M |
-Depreciation and amortization | 6.51%359.62M | 21.51%337.65M | 5.33%277.89M | 28.75%263.82M | -12.75%204.9M | 3.17%234.83M | 7.50%227.61M | -3.16%211.73M | -27.49%218.64M | -9.11%301.53M |
-Reversal of impairment losses recognized in profit and loss | -66.30%45.86M | -36.90%136.08M | 85.41%215.66M | 194.26%116.31M | -69.86%39.53M | 662.00%131.16M | --17.21M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -62.78%44.84M | 275.29%120.45M |
-Disposal profit | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---4.02M | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -167.86%-8.21M | --12.1M |
-Other non-cash items | -109.91%-15.3M | 2,104.92%154.48M | 111.33%7.01M | -73.47%-61.82M | -285.44%-35.63M | -76.27%19.22M | -44.88%80.98M | 12.63%146.92M | 17.41%130.45M | -14.17%111.1M |
Changes in working capital | 205.08%435.73M | -165.82%-414.66M | 378.89%629.98M | 44.50%-225.89M | 29.10%-407.03M | -530.73%-574.09M | -139.79%-91.02M | 462.70%228.76M | -307.51%-63.07M | -61.38%30.4M |
-Change in receivables | 113.46%89.1M | -276.43%-661.76M | -1,188.47%-175.8M | 118.08%16.15M | 53.99%-89.33M | -43.78%-194.14M | 52.38%-135.03M | -214.39%-283.53M | 164.41%247.86M | -3,422.10%-384.8M |
-Change in inventory | -111.03%-114.13M | -130.66%-54.08M | -162.70%-23.45M | 205.69%37.4M | 37.98%-35.39M | -194.96%-57.06M | 248.19%60.08M | 127.26%17.26M | -526.31%-63.31M | -192.78%-10.11M |
-Change in payables | 10.43%126.99M | -56.97%114.99M | 308.42%267.22M | -249.22%-128.21M | -43.03%85.92M | 249.40%150.82M | -165.52%-100.95M | 368.74%154.06M | -129.01%-57.33M | 480.14%197.63M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -185.47%-194.89M | 4,439.26%228.03M |
-Provision for loans, leases and other losses | -47.96%165.66M | -12.50%318.34M | 463.63%363.83M | 35.40%-100.06M | 72.60%-154.89M | -1,926.44%-565.23M | 188.24%30.95M | ---35.07M | ---- | ---- |
-Changes in other current assets | 177.37%66.14M | -32.32%-85.49M | 22.09%-64.61M | -54.81%-82.93M | -383.38%-53.57M | -22.09%-11.08M | -103.20%-9.08M | 746.86%283.82M | 4.61%-43.88M | -151.55%-46M |
-Changes in other current liabilities | 318.51%101.97M | -117.76%-46.67M | 727.65%262.79M | 119.87%31.75M | -255.72%-159.78M | 62.87%102.61M | -31.69%63M | 90.27%92.23M | 6.19%48.47M | 173.85%45.65M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 7.29%-23.02M | -11.63%-24.83M | -10.65%-22.24M | -17.73%-20.1M | 1.57%-17.07M | 5.51%-17.35M | -2.34%-18.36M | -16.02%-17.94M | 15.58%-15.46M | -12.83%-18.31M |
Interest received (cash flow from operating activities) | 65.07%10.65M | 33.99%6.45M | -51.96%4.82M | 65.94%10.03M | 23.99%6.04M | -5.08%4.87M | 27.71%5.13M | -16.46%4.02M | -10.82%4.81M | -13.40%5.4M |
Tax refund paid | 45.14%-343.83M | -7,613.23%-626.7M | 97.06%-8.13M | 33.79%-276.21M | -22.49%-417.2M | -58.98%-340.6M | -84.51%-214.23M | 34.67%-116.11M | 25.79%-177.72M | -2,814.53%-239.49M |
Other operating cash inflow (outflow) | -27.58%11.65M | -64.13%16.09M | -69.35%44.85M | 7,316,600.00%146.33M | -100.00%-2K | -1K | 0 | -1K | 0 | 5K |
Operating cash flow | 353.20%2.57B | -70.39%568.06M | 778.14%1.92B | -41.92%218.46M | -9.64%376.12M | -47.43%416.24M | 1.19%791.81M | 62.89%782.5M | -13.35%480.39M | -26.75%554.38M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -8.93%-72.34M | 18.24%-66.42M | -2,850.64%-81.23M | 98.38%-2.75M | -209.47%-169.74M | 88.90%-54.85M | -1,526.07%-494.21M | 74.27%-30.39M | -233.02%-118.12M | 63.88%-35.47M |
Net intangibles purchase and sale | 56.40%-42.17M | 16.29%-96.72M | -10.52%-115.55M | -219.32%-104.55M | 14.76%-32.74M | -125.84%-38.41M | 50.98%-17.01M | -0.17%-34.7M | 25.99%-34.64M | 45.16%-46.8M |
Net business purchase and sale | --52.09M | --0 | --144K | ---- | --14.67M | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | ---1.5M | --0 | 31.41%100.14M | -23.79%76.21M | 201.15%99.99M | -2,147.19%-98.85M | ---4.4M | ---- | ---- | -19.43%-122.9M |
Net changes in other investments | -316.03%-35.59M | -117.74%-8.55M | -72.26%48.22M | 327.22%173.82M | -178.19%-76.5M | 28.51%-27.5M | -435.37%-38.47M | 86.84%-7.19M | 33.24%-54.58M | -211.18%-81.76M |
Investing cash flow | 42.04%-99.51M | -255.73%-171.69M | -133.82%-48.26M | 186.86%142.73M | 25.18%-164.32M | 60.36%-219.61M | -666.64%-554.08M | 65.14%-72.27M | 27.74%-207.34M | -34.78%-286.92M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --14.82M | --0 | -299.94%-430M | 259.31%215.07M | -125.00%-135M | 0.00%-60M | -122.22%-60M | 1,410.68%270M | 84.73%-20.6M | 23.57%-134.9M |
Increase or decrease of lease financing | 3.15%-293.39M | -27.05%-302.95M | -43.03%-238.45M | -31.62%-166.71M | 6.98%-126.65M | -12.96%-136.15M | -19.81%-120.53M | -5.07%-100.6M | 6.35%-95.75M | -36.22%-102.24M |
Cash dividends paid | -107.70%-229.89M | 0.62%-110.69M | -1.65%-111.38M | -0.56%-109.58M | 6.55%-108.97M | -15.52%-116.61M | -23.67%-100.94M | 4.38%-81.62M | 0.39%-85.36M | 0.08%-85.69M |
Net other fund-raising expenses | -3,500.00%-36K | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | 103.12%9.84M | ---315.27M | ---- | ---1K |
Financing cash flow | -22.94%-508.5M | 46.96%-413.63M | -1,173.93%-779.83M | 83.48%-61.21M | -18.50%-370.62M | -15.14%-312.76M | -19.41%-271.64M | -12.78%-227.49M | 37.52%-201.71M | 4.29%-322.83M |
Net cash flow | ||||||||||
Beginning cash position | -0.40%3.8B | 40.19%3.81B | 12.41%2.72B | -6.17%2.42B | -4.47%2.58B | -1.24%2.7B | 21.41%2.73B | 3.24%2.25B | -2.44%2.18B | 10.21%2.24B |
Current changes in cash | 11,494.35%1.97B | -101.58%-17.26M | 263.46%1.09B | 288.87%299.97M | -36.75%-158.82M | -242.45%-116.14M | -107.03%-33.91M | 576.65%482.74M | 228.82%71.34M | -126.80%-55.38M |
Effect of exchange rate changes | -13.16%1.74M | -40.52%2M | 518.97%3.36M | 214.08%543K | 89.43%-476K | -9,485.42%-4.51M | 110.23%48K | 17.72%-469K | -165.90%-570K | 56.14%865K |
Cash adjustments other than cash changes | --1K | ---- | ---- | 300.00%2K | 0.00%-1K | ---1K | ---- | ---- | -300.00%-2K | --1K |
End cash Position | 51.80%5.77B | -0.40%3.8B | 40.19%3.81B | 12.41%2.72B | -6.17%2.42B | -4.47%2.58B | -1.24%2.7B | 21.41%2.73B | 3.24%2.25B | -2.44%2.18B |
Free cash flow | 3,520.58%2.35B | -105.00%-68.66M | 1,639.22%1.37B | -67.82%-89.22M | -119.43%-53.16M | 75.35%273.6M | -68.57%156.03M | 70.84%496.46M | -2.79%290.6M | -46.60%298.94M |
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 |