Axel Mark
3624
DREAM VISION
3185
MarketEnterprise
3135
Beauty Kadan Holdings
3041
Seed
7743
(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 | -27.67%10.81B | 280.97%14.95B | -268.16%-8.26B | -5.65%4.91B | 41.51%5.21B | -29.11%3.68B | 8.53%5.19B | -53.73%4.78B | 23.64%10.34B | 405.38%8.36B |
Net profit before non-cash adjustment | -9.99%12.29B | 101.76%13.65B | 139.20%6.77B | -37.89%2.83B | 5.73%4.56B | -29.96%4.31B | 35.07%6.15B | 5.39%4.55B | -47.92%4.32B | -88.05%8.3B |
Total adjustment of non-cash items | -25.51%2.14B | 37.06%2.87B | 68.87%2.09B | -25.75%1.24B | -44.17%1.67B | 47.49%2.99B | 127.10%2.03B | -52.09%893M | 198.42%1.86B | 97.14%-1.89B |
-Depreciation and amortization | -4.69%2.62B | 19.19%2.75B | 6.11%2.31B | 5.22%2.18B | 13.95%2.07B | 10.74%1.81B | 5.54%1.64B | 2.44%1.55B | -4.11%1.52B | 5.76%1.58B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --10M | --0 | --100M | ---- | 20.00%54M | 1,025.00%45M | --4M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---95M | ---- | ---- | ---- | ---- | ---- | 120.49%125M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --478M | ---- |
-Disposal profit | 52.84%-191M | -504.48%-405M | -91.43%-67M | 87.93%-35M | -220.83%-290M | 136.42%240M | -1,302.13%-659M | -125.97%-47M | 104.04%181M | -11,700.00%-4.48B |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 92.21%-18M | -420.83%-231M |
-Other non-cash items | -155.92%-293M | 433.76%524M | 80.50%-157M | -288.89%-805M | -122.09%-207M | -5.83%937M | 251.45%995M | -121.96%-657M | -126.52%-296M | 116.26%1.12B |
Changes in working capital | -129.12%-3.61B | 90.79%-1.58B | -2,123.76%-17.12B | 183.02%846M | 71.87%-1.02B | -21.13%-3.62B | -349.77%-2.99B | -116.02%-665M | 112.17%4.15B | 215.81%1.96B |
-Change in receivables | 73.31%-1.72B | -18.95%-6.45B | -76.62%-5.42B | -241.39%-3.07B | 1,319.61%2.17B | 107.38%153M | 63.48%-2.07B | -228.37%-5.68B | 55.88%4.42B | 161.36%2.84B |
-Change in inventory | 71.80%2.81B | 110.34%1.64B | -1,233.86%-15.81B | -44.64%1.39B | 274.14%2.52B | 67.17%-1.45B | -34.22%-4.41B | -151.22%-3.28B | 160,100.00%6.41B | 100.12%4M |
-Change in prepaid assets | -200.00%-1B | --1B | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | -281.16%-3.47B | -52.52%1.92B | 44.94%4.04B | 155.17%2.78B | -122.10%-5.05B | -181.00%-2.27B | -59.35%2.81B | 203.28%6.9B | -654.18%-6.68B | -114.65%-886M |
-Provision for loans, leases and other losses | -133.25%-129M | 160.40%388M | 184.66%149M | 70.17%-176M | -1,635.29%-590M | -105.12%-34M | -49.81%664M | --1.32B | ---- | ---- |
-Changes in other current assets | -55.56%-98M | 16.00%-63M | 11.76%-75M | -16.44%-85M | -204.17%-73M | -226.32%-24M | -73.61%19M | --72M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -204M | |||||||||
Interest received (cash flow from operating activities) | 130M | |||||||||
Tax refund paid | -112.01%-4.98B | -387.34%-2.35B | 24.21%-482M | -2.42%-636M | 41.64%-621M | -40.00%-1.06B | -74.31%-760M | 4.18%-436M | 28.79%-455M | 55.44%-639M |
Other operating cash inflow (outflow) | -264.41%-679M | 3,050.00%413M | 90.60%-14M | -129.98%-149M | 194.67%497M | -52,400.00%-525M | -101.32%-1M | 7,700.00%76M | 92.86%-1M | 84.27%-14M |
Operating cash flow | -60.40%5.15B | 248.61%13.01B | -312.16%-8.76B | -18.79%4.13B | 143.16%5.08B | -52.81%2.09B | 1.86%4.43B | -55.99%4.35B | 28.20%9.88B | 5,782.44%7.71B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 13.34%-3.03B | -44.52%-3.49B | 2.93%-2.42B | 2.96%-2.49B | 46.62%-2.57B | -97.09%-4.81B | 11.12%-2.44B | -4.53%-2.74B | -166.35%-2.63B | 371.52%3.96B |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --13M | ---- | ---- | ---- | ---- |
Net investment product transactions | 2,262.50%567M | --24M | ---- | ---- | ---- | -95.87%35M | 309.18%847M | 5,075.00%207M | --4M | ---- |
Advance cash and loans provided to other parties | ---- | ---- | 98.50%-3M | 63.64%-200M | 8.33%-550M | -1,100.00%-600M | 42.53%-50M | 72.20%-87M | ---313M | ---- |
Interest received (cash flow from investment activities) | 15.25%204M | 12.74%177M | 22.66%157M | 0.00%128M | -10.49%128M | 3.62%143M | --138M | ---- | 20.83%116M | 12.94%96M |
Net changes in other investments | 73.81%-44M | -273.33%-168M | 50.00%-45M | 18.18%-90M | -57.14%-110M | 46.97%-70M | -364.00%-132M | 25.00%50M | 127.40%40M | -417.39%-146M |
Investing cash flow | 33.53%-2.3B | -49.91%-3.46B | 12.97%-2.31B | 14.40%-2.65B | 41.39%-3.1B | -223.11%-5.29B | 36.44%-1.64B | 7.34%-2.57B | -171.12%-2.78B | 394.57%3.91B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 9.50%-648M | -107.75%-716M | 1,011.44%9.24B | 0.20%-1.01B | -34.21%-1.02B | -330.11%-757M | 98.27%-176M | -10.11%-10.2B | -75.49%-9.26B | -342.62%-5.28B |
Cash dividends paid | 8.80%-2.22B | -541.42%-2.43B | 22.02%-379M | -12.50%-486M | 15.79%-432M | -26.98%-513M | ---404M | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | 32.37%-140M | -83.19%-207M | -29.89%-113M | 42.38%-87M | 7.36%-151M | 0.00%-163M | ---163M | ---- | 17.83%-622M | 34.85%-757M |
Net other fund-raising expenses | 97.38%-136M | -1,332.87%-5.19B | -281.05%-362M | -23.38%-95M | 75.08%-77M | -232.26%-309M | 69.21%-93M | -211.34%-302M | -12.79%-97M | 5.49%-86M |
Financing cash flow | 63.22%-3.14B | -201.82%-8.54B | 598.69%8.39B | -0.36%-1.68B | 3.79%-1.68B | -108.37%-1.74B | 92.04%-836M | -5.20%-10.5B | -63.07%-9.98B | -194.94%-6.12B |
Net cash flow | ||||||||||
Beginning cash position | 6.41%16.76B | -14.00%15.75B | -1.11%18.31B | 1.69%18.51B | -21.34%18.21B | 9.24%23.15B | -29.16%21.19B | -8.78%29.91B | 20.12%32.79B | 23.82%27.3B |
Current changes in cash | -128.49%-288M | 137.78%1.01B | -1,192.75%-2.68B | -167.21%-207M | 106.24%308M | -352.32%-4.94B | 122.43%1.96B | -203.20%-8.72B | -152.38%-2.88B | 4.63%5.49B |
Cash adjustments other than cash changes | ---- | -100.88%-1M | 11,200.00%113M | 200.00%1M | ---1M | ---- | ---- | ---- | ---1M | ---- |
End cash Position | -1.72%16.47B | 6.41%16.76B | -14.00%15.75B | -1.11%18.31B | 1.69%18.51B | -21.34%18.21B | 9.24%23.15B | -29.16%21.19B | -8.78%29.91B | 20.12%32.79B |
Free cash flow | -85.48%1.35B | 182.18%9.28B | -1,543.73%-11.29B | -65.28%782M | 171.72%2.25B | -259.47%-3.14B | 27.94%1.97B | -78.78%1.54B | 21.06%7.25B | 471.25%5.99B |
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 |