Tential
325A
Booking Resort
324A
Flier
323A
Next Generation Technology Group
319A
B-style Holdings
302A
(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 | 89.45%13.11B | -22.87%6.92B | 0.66%8.97B | 3.75%8.91B | 9.01%8.59B | -28.14%7.88B | 44.23%10.97B | -1.97%7.6B | 13.71%7.76B | -4.69%6.82B |
Net profit before non-cash adjustment | -26.65%11.04B | 88.62%15.05B | 2.03%7.98B | 7.79%7.82B | 2.56%7.26B | -2.86%7.08B | 9.32%7.28B | 10.46%6.66B | 14.12%6.03B | -18.88%5.29B |
Total adjustment of non-cash items | 131.40%1.58B | -337.67%-5.03B | 29.26%2.12B | -25.25%1.64B | 42.12%2.19B | -13.52%1.54B | -1.76%1.78B | 0.50%1.81B | 27.29%1.81B | 2.60%1.42B |
-Depreciation and amortization | -9.74%1.95B | -13.34%2.16B | 23.54%2.49B | -1.80%2.01B | 15.29%2.05B | -10.29%1.78B | 5.48%1.98B | -0.58%1.88B | 14.05%1.89B | 21.47%1.66B |
-Reversal of impairment losses recognized in profit and loss | --84M | --0 | ---- | ---- | ---- | ---- | ---- | --100M | ---- | -54.88%37M |
-Share of associates | -29.03%-40M | -63.16%-31M | -90.00%-19M | 47.37%-10M | 36.67%-19M | ---30M | ---- | ---- | ---- | ---- |
-Disposal profit | 96.46%-253M | -3,623.96%-7.15B | 53.85%-192M | -215.15%-416M | -210.92%-132M | 173.91%119M | -387.50%-161M | 5,500.00%56M | -98.28%1M | -48.21%58M |
-Other non-cash items | -3,850.00%-158M | 97.52%-4M | -428.57%-161M | -83.10%49M | 188.69%290M | -717.50%-327M | 81.98%-40M | -155.17%-222M | 74.03%-87M | -88.20%-335M |
Changes in working capital | 115.58%484M | -175.60%-3.11B | -106.03%-1.13B | 36.17%-547M | -16.12%-857M | -138.84%-738M | 317.89%1.9B | -963.41%-872M | -168.91%-82M | 116.08%119M |
-Change in receivables | -29.10%-3.84B | -32.60%-2.97B | -7.58%-2.24B | -177.30%-2.08B | 185.34%2.7B | -57.40%-3.16B | -5.13%-2.01B | -127.53%-1.91B | -560.63%-839M | 92.59%-127M |
-Change in inventory | 105.92%144M | -98.77%-2.43B | -276.62%-1.22B | 234.82%693M | 20.80%-514M | -331.79%-649M | 411.11%280M | -148.91%-90M | 868.42%184M | 103.56%19M |
-Change in payables | 51.69%3.5B | -3.40%2.3B | 109.76%2.39B | 133.39%1.14B | -227.38%-3.41B | -41.19%2.67B | 326.76%4.55B | 106.80%1.07B | 7,257.14%515M | -99.52%7M |
-Provision for loans, leases and other losses | 413.04%236M | -65.41%46M | -22.22%133M | 92.13%171M | -35.97%89M | 4,533.33%139M | -95.31%3M | 392.31%64M | -84.71%13M | -32.54%85M |
-Changes in other current assets | -114.58%-103M | -29.73%-48M | -160.66%-37M | 577.78%61M | 1,000.00%9M | 96.30%-1M | 34.15%-27M | 52.87%-41M | -357.89%-87M | 85.38%-19M |
-Changes in other current liabilities | 27,600.00%550M | 98.59%-2M | 72.95%-142M | -295.90%-525M | 3.47%268M | 128.97%259M | -2,392.31%-894M | -70.45%39M | -14.29%132M | 175.00%154M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.00%-10M | 0.00%-10M | 23.08%-10M | 7.14%-13M | 12.50%-14M | 23.81%-16M | -40.00%-21M | 11.76%-15M | 10.53%-17M | 24.00%-19M |
Interest received (cash flow from operating activities) | 7.78%291M | 20.54%270M | 8.21%224M | -5.91%207M | 4.76%220M | 14.75%210M | 6.40%183M | 2.38%172M | 4.35%168M | 14.18%161M |
Tax refund paid | -113.45%-5.49B | 13.86%-2.57B | -27.60%-2.99B | 6.77%-2.34B | 2.14%-2.51B | -18.47%-2.57B | 2.30%-2.17B | -52.48%-2.22B | 49.95%-1.45B | -43.32%-2.91B |
Other operating cash inflow (outflow) | 242M | 0 | 0 | 0 | 0 | -1M | 0 | 50.00%-1M | -100.00%-2M | 0.00%-1M |
Operating cash flow | 76.70%8.14B | -25.69%4.61B | -8.38%6.2B | 7.64%6.77B | 14.13%6.29B | -38.55%5.51B | 61.71%8.96B | -14.09%5.54B | 59.01%6.45B | -22.65%4.06B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -197.04%-5.01B | 343.72%5.16B | 25.63%-2.12B | 25.45%-2.85B | 48.50%-3.82B | -1,109.95%-7.42B | 73.22%-613M | -15.61%-2.29B | 36.03%-1.98B | -46.68%-3.1B |
Net intangibles purchase and sale | -969.57%-984M | 55.98%-92M | -178.67%-209M | 54.82%-75M | 29.36%-166M | -15.76%-235M | -17.34%-203M | 38.21%-173M | -52.17%-280M | -170.59%-184M |
Net business purchase and sale | --0 | ---1.48B | --0 | -2,775.86%-776M | 231.82%29M | 99.22%-22M | -70,800.00%-2.83B | 103.60%4M | ---111M | ---- |
Net investment product transactions | 943.96%768M | 73.08%-91M | -133.83%-338M | 3,742.31%999M | -97.62%26M | -41.54%1.09B | 3,235.71%1.87B | -94.71%56M | 1,531.08%1.06B | -234.55%-74M |
Net changes in other investments | ---- | 600.00%45M | -190.00%-9M | 42.86%10M | -36.36%7M | -73.81%11M | 700.00%42M | -75.00%-7M | -113.79%-4M | 152.73%29M |
Investing cash flow | -247.22%-5.23B | 232.72%3.55B | 0.59%-2.67B | 31.45%-2.69B | 40.28%-3.92B | -278.95%-6.57B | 28.02%-1.73B | -83.05%-2.41B | 60.41%-1.32B | 1.69%-3.32B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 68.45%-59M | 0.00%-187M | 78.65%-187M | -20.99%-876M | 2.69%-724M | -146.36%-744M | 740.31%1.61B | 1,464.29%191M | 92.75%-14M | -144.30%-193M |
Net common stock issuance | -1,428.96%-6.76B | ---442M | --0 | -1,177.63%-971M | 77.65%-76M | 45.51%-340M | ---624M | --0 | ---3.05B | --0 |
Increase or decrease of lease financing | 9.09%-20M | 4.35%-22M | 8.00%-23M | -8.70%-25M | -4.55%-23M | 0.00%-22M | -4.76%-22M | 4.55%-21M | -29.41%-22M | 22.73%-17M |
Cash dividends paid | 4.12%-1.68B | -11.76%-1.75B | -5.89%-1.56B | -56.79%-1.48B | 3.88%-942M | -7.10%-980M | -18.68%-915M | -11.58%-771M | -13.09%-691M | -10.89%-611M |
Cash dividends for minorities | -20.83%-87M | -9.09%-72M | -6.45%-66M | 4.62%-62M | 10.96%-65M | -12.31%-73M | -6.56%-65M | -22.00%-61M | 5.66%-50M | -89.29%-53M |
Net other fund-raising expenses | 40.00%-3M | -129.41%-5M | -95.51%17M | 12,733.33%379M | 25.00%-3M | -114.29%-4M | 354.55%28M | 21.43%-11M | -250.00%-14M | -104.65%-4M |
Financing cash flow | -247.46%-8.6B | -35.82%-2.48B | 39.87%-1.82B | -65.41%-3.03B | 15.26%-1.83B | -31,000.00%-2.16B | 101.04%7M | 82.46%-673M | -337.02%-3.84B | -47.81%-878M |
Net cash flow | ||||||||||
Beginning cash position | 22.55%31.27B | 7.56%25.51B | 3.98%23.72B | 2.47%22.81B | -12.85%22.26B | 39.64%25.55B | 15.32%18.29B | 8.28%15.86B | -0.81%14.65B | 10.00%14.77B |
Current changes in cash | -200.18%-5.69B | 233.86%5.68B | 63.09%1.7B | 97.54%1.04B | 116.36%528M | -144.60%-3.23B | 194.11%7.24B | 89.52%2.46B | 995.17%1.3B | -111.42%-145M |
Effect of exchange rate changes | -37.33%47M | -18.48%75M | 169.70%92M | -728.57%-132M | 138.18%21M | -443.75%-55M | 153.33%16M | 64.29%-30M | -423.08%-84M | -64.38%26M |
Cash adjustments other than cash changes | --1M | ---- | ---- | ---2M | ---- | ---- | --1M | ---- | ---1M | ---- |
End cash Position | -18.04%25.63B | 22.55%31.27B | 7.56%25.51B | 3.98%23.72B | 2.47%22.81B | -12.85%22.26B | 39.64%25.55B | 15.32%18.29B | 8.28%15.86B | -0.81%14.65B |
Free cash flow | -35.91%2.05B | 3.15%3.21B | -12.18%3.11B | 90.93%3.54B | 176.86%1.85B | -133.10%-2.41B | 142.52%7.28B | -28.28%3B | 445.18%4.19B | -74.95%768M |
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 |