Visumo
303A
Alpico Holdings
297A
Kyogoku unyu shoji
9073
Forcia
304A
Business Coach
9562
(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 | 933.72%8.68B | 96.49%-1.04B | -229.66%-29.65B | 213.56%22.87B | 221.49%7.29B | -146.54%-6B | 264.84%12.9B | -119.79%-7.82B | -41.19%39.54B | 263.57%67.22B |
Net profit before non-cash adjustment | 329.75%18.54B | -74.25%4.31B | 105.86%16.75B | 128.66%8.14B | -949.13%-28.4B | -60.33%3.34B | -53.02%8.43B | 287.87%17.95B | 48.87%-9.55B | -71.62%-18.68B |
Total adjustment of non-cash items | 67.02%18.25B | 2,429.63%10.93B | -87.47%432M | -81.08%3.45B | 2,859.90%18.23B | -96.58%616M | 1,933.91%18.01B | -109.33%-982M | -52.46%10.52B | 1,836.24%22.14B |
-Depreciation and amortization | 0.35%7.72B | 8.42%7.69B | 10.47%7.09B | -3.59%6.42B | 2.16%6.66B | 11.97%6.52B | 6.87%5.82B | -29.20%5.45B | -10.16%7.69B | -6.67%8.56B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3M | --0 | --0 |
-Share of associates | -6.76%-2.43B | -174.01%-2.28B | 70.08%-831M | -122.52%-2.78B | -1,318.18%-1.25B | 78.22%-88M | 71.08%-404M | 52.21%-1.4B | -71.74%-2.92B | -15,572.73%-1.7B |
-Disposal profit | --0 | --0 | --0 | --0 | 14.91%-428M | -76.49%-503M | -216.67%-285M | 71.06%-90M | -31.22%-311M | -143.01%-237M |
-Other non-cash items | 135.08%12.97B | 194.63%5.52B | -2,904.64%-5.83B | -101.46%-194M | 349.48%13.25B | -141.24%-5.31B | 360.40%12.88B | -181.55%-4.95B | -60.91%6.06B | 240.76%15.51B |
Changes in working capital | -72.61%-28.11B | 65.23%-16.28B | -515.19%-46.83B | -35.38%11.28B | 275.21%17.45B | 26.44%-9.96B | 45.36%-13.54B | -164.27%-24.79B | -39.52%38.57B | 320.36%63.77B |
-Change in receivables | -261.36%-14.92B | 118.67%9.25B | -545.93%-49.51B | -33.07%11.1B | 384.38%16.59B | -2,945.37%-5.83B | 101.66%205M | -154.50%-12.34B | -18.16%22.65B | 135.57%27.68B |
-Change in inventory | -2,353.40%-34.96B | 96.17%-1.43B | -202.08%-37.2B | -155.35%-12.32B | 350.82%22.25B | -30.59%-8.87B | 75.79%-6.79B | -187.14%-28.06B | -36.09%32.2B | 252.32%50.39B |
-Change in payables | 175.88%20.77B | -159.21%-27.37B | 391.59%46.23B | 142.92%9.4B | -1,206.46%-21.91B | 191.92%1.98B | -115.67%-2.15B | 183.93%13.75B | -3.96%-16.38B | -219.51%-15.76B |
-Provision for loans, leases and other losses | -69.26%1B | 151.43%3.27B | -305.63%-6.35B | 489.31%3.09B | -81.03%524M | 157.53%2.76B | -356.33%-4.8B | 1,892.55%1.87B | -93.56%94M | 154.54%1.46B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 53.32%-1.72B | -145.07%-3.68B | -9.73%-1.5B | 48.22%-1.37B | 14.92%-2.64B | -32.89%-3.1B | -17.93%-2.34B | 2.32%-1.98B | 27.22%-2.03B | -0.54%-2.79B |
Interest received (cash flow from operating activities) | 14.56%645M | 7.03%563M | 49.01%526M | -45.36%353M | 28.43%646M | 76.49%503M | 19.25%285M | -57.09%239M | 10.08%557M | 9.52%506M |
Tax refund paid | 88.78%-206M | 12.15%-1.84B | -329.67%-2.09B | 159.13%910M | -372.87%-1.54B | 116.08%564M | -6,276.36%-3.51B | -66.67%-55M | 90.68%-33M | -378.74%-354M |
Other operating cash inflow (outflow) | 3,900.00%40M | -99.86%1M | 71,000.00%711M | -99.91%1M | 115,700.00%1.16B | 200.00%1M | -1M | 0 | 0 | 99.85%-1M |
Operating cash flow | 224.26%7.44B | 81.28%-5.99B | -240.58%-32B | 362.92%22.76B | 161.18%4.92B | -209.51%-8.04B | 176.29%7.34B | -125.29%-9.62B | -41.12%38.03B | 246.92%64.59B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -172.61%-4.36B | 87.28%-1.6B | -255.19%-12.57B | 44.34%-3.54B | -79.35%-6.36B | 68.65%-3.55B | 32.14%-11.31B | -91.71%-16.67B | -273.25%-8.69B | 66.96%-2.33B |
Net intangibles purchase and sale | -9,475.00%-383M | 97.91%-4M | -132.93%-191M | 35.94%-82M | -120.69%-128M | 69.79%-58M | -27.15%-192M | -1.34%-151M | -144.26%-149M | 68.06%-61M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --37M | ---- |
Net investment product transactions | -142.38%-314M | 429.33%741M | 70.70%-225M | -112.67%-768M | 19.05%6.06B | 65.40%5.09B | 154,000.00%3.08B | -100.20%-2M | 224.47%992M | -764.17%-797M |
Advance cash and loans provided to other parties | --0 | --0 | ---201M | ---- | --0 | ---1M | --0 | ---- | ---1M | ---- |
Repayment of advance payments to other parties and cash income from loans | 0.00%38M | -84.10%38M | 528.95%239M | 2.70%38M | -17.78%37M | 25.00%45M | -5.26%36M | -15.56%38M | 18.42%45M | -99.31%38M |
Net changes in other investments | -203.06%-101M | -75.62%98M | 36.27%402M | -53.10%295M | -40.94%629M | 33.29%1.07B | 1.91%799M | -34.72%784M | 679.87%1.2B | 285.00%154M |
Investing cash flow | -605.10%-5.12B | 94.21%-726M | -209.32%-12.55B | -1,782.99%-4.06B | -90.72%241M | 134.23%2.6B | 52.56%-7.59B | -143.54%-16B | -119.30%-6.57B | -2,032.26%-3B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -96.46%317M | -78.39%8.96B | 353.35%41.47B | -673.26%-16.37B | -167.64%-2.12B | 328.13%3.13B | -105.70%-1.37B | 180.06%24.06B | 50.04%-30.06B | -244.94%-60.16B |
Cash dividends paid | -0.26%-771M | 0.39%-769M | ---772M | ---- | -25.12%-772M | 0.16%-617M | ---618M | ---- | 40.00%-231M | 16.85%-385M |
Cash dividends for minorities | -300.00%-4M | 0.00%-1M | 0.00%-1M | 98.68%-1M | -2,433.33%-76M | 0.00%-3M | -200.00%-3M | 85.71%-1M | -250.00%-7M | ---2M |
Net other fund-raising expenses | -17.71%-771M | 13.93%-655M | -123.17%-761M | 67.40%-341M | 0.00%-1.05B | -147.44%-1.05B | 3,492.31%2.21B | 23.53%-65M | 27.35%-85M | 10.00%-117M |
Financing cash flow | -116.30%-1.23B | -81.12%7.54B | 338.99%39.94B | -316.65%-16.71B | -373.98%-4.01B | 590.57%1.46B | -99.12%212M | 178.99%24B | 49.93%-30.38B | -248.27%-60.67B |
Net cash flow | ||||||||||
Beginning cash position | 5.27%8.33B | -35.86%7.91B | 17.78%12.34B | 11.63%10.47B | -30.15%9.38B | -1.17%13.43B | -11.33%13.59B | 7.58%15.33B | 12.19%14.25B | -4.24%12.7B |
Current changes in cash | 32.77%1.09B | 117.89%824M | -330.94%-4.61B | 73.84%1.99B | 128.85%1.15B | -10,645.95%-3.98B | 97.72%-37M | -249.17%-1.62B | 17.28%1.09B | 132.03%926M |
Effect of exchange rate changes | 135.71%145M | -323.08%-406M | 238.93%182M | -129.82%-131M | 22.97%-57M | 39.34%-74M | -5.17%-122M | -2,220.00%-116M | -100.80%-5M | 24.65%622M |
Cash adjustments other than cash changes | ---- | 0.00%-1M | 0.00%-1M | -200.00%-1M | --1M | ---- | ---- | 0.00%-1M | ---1M | ---- |
End cash Position | 14.88%9.57B | 5.27%8.33B | -35.86%7.91B | 17.78%12.34B | 11.63%10.47B | -30.15%9.38B | -1.17%13.43B | -11.33%13.59B | 7.58%15.33B | 12.19%14.25B |
Free cash flow | 133.19%2.52B | 83.06%-7.59B | -334.19%-44.81B | 1,316.27%19.13B | 86.49%-1.57B | -179.57%-11.64B | 84.25%-4.17B | -190.60%-26.44B | -52.99%29.19B | 221.24%62.08B |
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 |