FunPep
4881
Migalo Holdings
5535
SMN
6185
Leoclan
7681
Bike O
3377
(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 | 65.61%120.94B | 3.29%73.03B | 648.61%70.71B | -83.07%9.45B | 35.57%55.79B | 100.30%41.15B | -37.92%20.55B | -47.08%33.09B | 22.56%62.53B | 38.37%51.02B |
Net profit before non-cash adjustment | -4.71%43.77B | -40.42%45.93B | 98.38%77.09B | 35.11%38.86B | 22.40%28.76B | -32.81%23.5B | -4.79%34.97B | 15.44%36.74B | -23.90%31.82B | 26.76%41.82B |
Total adjustment of non-cash items | -77.99%5.98B | 29.76%27.15B | -9.64%20.93B | 22.85%23.16B | -16.97%18.85B | 69.65%22.7B | -35.55%13.38B | 62.98%20.76B | -0.62%12.74B | 57.21%12.82B |
-Depreciation and amortization | 5.51%25.8B | 5.93%24.45B | 12.47%23.09B | 3.80%20.53B | 3.32%19.77B | 7.87%19.14B | 8.85%17.74B | 3.88%16.3B | -2.40%15.69B | -3.89%16.07B |
-Reversal of impairment losses recognized in profit and loss | -69.24%1.79B | 804.66%5.83B | -71.40%644M | 90.69%2.25B | 457.08%1.18B | -21.48%212M | -28.38%270M | -79.01%377M | 235.07%1.8B | 930.77%536M |
-Share of associates | -87.62%-9.77B | 41.23%-5.21B | -284.09%-8.86B | 895.87%4.82B | 75.51%-605M | 33.66%-2.47B | -83.49%-3.72B | -2,605.33%-2.03B | 96.20%-75M | 26.16%-1.97B |
-Disposal profit | -108.72%-299M | 704.59%3.43B | 85.93%-567M | -11.27%-4.03B | -139.17%-3.62B | -170.84%-1.51B | 63.20%-559M | -698.03%-1.52B | 113.93%254M | -276.99%-1.82B |
-Net exchange gains and losses | -127.26%-1.26B | 11.50%-554M | 20.66%-626M | -272.65%-789M | 166.42%457M | -392.77%-688M | 312.28%235M | -81.96%57M | 510.39%316M | -237.50%-77M |
-Other non-cash items | -1,198.74%-10.29B | -110.92%-792M | 1,788.80%7.25B | -76.95%384M | -79.24%1.67B | 1,481.41%8.03B | -107.67%-581M | 244.64%7.58B | -6,490.24%-5.24B | 101.17%82M |
Changes in working capital | 134,435.85%71.2B | 99.81%-53M | 48.05%-27.31B | -743.19%-52.57B | 261.86%8.17B | 81.84%-5.05B | -13.96%-27.81B | -235.79%-24.4B | 597.54%17.97B | 15.43%-3.61B |
-Change in receivables | -52.57%4.95B | 167.74%10.44B | -68.40%-15.41B | -207.00%-9.15B | 251.25%8.55B | 133.32%2.44B | 59.89%-7.31B | -271.76%-18.22B | 2,527.69%10.61B | -146.84%-437M |
-Change in inventory | 515.24%61.9B | 143.79%10.06B | 74.33%-22.98B | -2,152.53%-89.51B | 132.37%4.36B | 43.72%-13.47B | -88.03%-23.94B | -207.34%-12.73B | 455.30%11.86B | -210.53%-3.34B |
-Change in payables | 90.47%-1.35B | -287.02%-14.19B | -62.72%7.59B | 440.96%20.36B | -211.21%-5.97B | 135.69%5.37B | -63.39%2.28B | 217.11%6.22B | -912.00%-5.31B | 94.30%-525M |
-Provision for loans, leases and other losses | -83.46%324M | 8.95%1.96B | 95.22%1.8B | 58.25%921M | -5.67%582M | -46.67%617M | 253.82%1.16B | -59.88%327M | 18.46%815M | -29.87%688M |
-Changes in other current liabilities | 164.62%5.38B | -592.02%-8.32B | -93.18%1.69B | 3,722.65%24.81B | --649M | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 25.95%-391M | 26.26%-528M | 28.97%-716M | 25.22%-1.01B | -56.02%-1.35B | -62.41%-864M | 33.50%-532M | 11.50%-800M | 23.39%-904M | 24.41%-1.18B |
Interest received (cash flow from operating activities) | -46.75%5.11B | 93.53%9.6B | 67.04%4.96B | -51.43%2.97B | 18.26%6.12B | 44.64%5.17B | 15.47%3.58B | 181.20%3.1B | -53.11%1.1B | -41.42%2.35B |
Tax refund paid | 77.58%-7.04B | -108.63%-31.38B | -3.75%-15.04B | -166.32%-14.5B | 31.14%-5.44B | 36.58%-7.9B | -107.73%-12.46B | 64.67%-6B | -22.63%-16.98B | -51.60%-13.85B |
Other operating cash inflow (outflow) | 0 | -1M | 0 | 1M | 0 | 0 | 0.00%-1M | -1M | 0 | -1M |
Operating cash flow | 133.87%118.63B | -15.33%50.73B | 2,040.12%59.91B | -105.60%-3.09B | 46.75%55.11B | 237.57%37.56B | -62.15%11.13B | -35.76%29.39B | 19.31%45.75B | 27.02%38.35B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -22.24%-36.15B | -4.46%-29.57B | 14.02%-28.31B | 4.95%-32.92B | -50.22%-34.64B | 0.46%-23.06B | 1.81%-23.16B | -21.21%-23.59B | -70.11%-19.46B | 25.73%-11.44B |
Net intangibles purchase and sale | 43.41%-1.91B | -19.51%-3.38B | -84.36%-2.83B | -73.45%-1.54B | -207.29%-885M | 19.10%-288M | 49.14%-356M | 6.91%-700M | -40.30%-752M | 35.50%-536M |
Net business purchase and sale | --5.02B | --0 | -99.82%13M | 249.93%7.05B | -80.82%-4.71B | 14.35%-2.6B | -54.37%-3.04B | 56.71%-1.97B | 5.33%-4.55B | -163.27%-4.8B |
Net investment product transactions | 127.62%7.61B | 144.70%3.35B | 44.20%1.37B | -62.77%948M | 241.76%2.55B | -6,514.29%-1.8B | -95.74%28M | -61.66%658M | 163.04%1.72B | -508.95%-2.72B |
Advance cash and loans provided to other parties | 98.84%-3M | 6.83%-259M | 93.20%-278M | 49.68%-4.09B | 65.91%-8.12B | -182.07%-23.82B | -315.96%-8.44B | -63.84%-2.03B | -10.43%-1.24B | 30.78%-1.12B |
Repayment of advance payments to other parties and cash income from loans | ---- | -98.47%278M | 147.37%18.14B | 243.67%7.33B | 261.69%2.13B | -28.48%590M | -6.25%825M | 44.74%880M | -9.79%608M | -30.52%674M |
Net changes in other investments | -10.33%-833M | -236.28%-755M | 109.85%554M | -95.49%264M | 10,940.74%5.85B | -138.85%-54M | -82.54%139M | 321.16%796M | 150.81%189M | -179.49%-372M |
Investing cash flow | 13.45%-26.26B | -167.60%-30.34B | 50.58%-11.34B | 39.32%-22.94B | 25.90%-37.81B | -50.03%-51.03B | -31.04%-34.01B | -10.51%-25.95B | -15.58%-23.49B | -8.73%-20.32B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -603.46%-48.79B | 69.41%-6.94B | -214.40%-22.68B | 2,553.34%19.82B | -103.68%-808M | -27.79%21.93B | 3,137.20%30.37B | 81.61%-1B | 57.52%-5.44B | -54.94%-12.8B |
Net common stock issuance | --0 | --0 | 0.00%-1M | 0.00%-1M | 0.00%-1M | 80.00%-1M | -150.00%-5M | 0.00%-2M | 33.33%-2M | 50.00%-3M |
Increase or decrease of lease financing | -27.45%-469M | -1.66%-368M | -31.64%-362M | -50.27%-275M | 46.65%-183M | 52.56%-343M | -59.60%-723M | 6.21%-453M | -409.62%-483M | 149.37%156M |
Cash dividends paid | -0.03%-7.81B | -36.78%-7.81B | -5.59%-5.71B | 0.02%-5.41B | 0.00%-5.41B | 0.02%-5.41B | -0.02%-5.41B | -0.02%-5.41B | -19.92%-5.41B | -25.04%-4.51B |
Cash dividends for minorities | 96.54%-168M | -98.85%-4.85B | 4.50%-2.44B | -1,420.24%-2.55B | 27.59%-168M | -58.90%-232M | 0.00%-146M | 1.35%-146M | -3.50%-148M | 2.72%-143M |
Net other fund-raising expenses | -1,058.05%-1.96B | 10,350.00%205M | -100.00%-2M | 0.00%-1M | 75.00%-1M | -100.00%-4M | 98.63%-2M | -145.63%-146M | -19.60%320M | 20,000.00%398M |
Financing cash flow | -199.65%-59.2B | 36.65%-19.76B | -369.23%-31.19B | 276.36%11.59B | -141.20%-6.57B | -33.81%15.94B | 436.65%24.09B | 35.88%-7.16B | 33.99%-11.16B | -36.98%-16.91B |
Net cash flow | ||||||||||
Beginning cash position | 5.65%37.76B | 106.35%35.74B | -42.71%17.32B | 59.10%30.23B | 15.36%19B | 8.90%16.47B | -19.98%15.13B | 134.98%18.9B | 38.14%8.04B | -4.99%5.82B |
Current changes in cash | 5,214.90%33.17B | -96.41%624M | 220.32%17.38B | -234.61%-14.45B | 333.79%10.73B | 105.82%2.47B | 132.31%1.2B | -133.50%-3.72B | 892.49%11.11B | 233.06%1.12B |
Effect of exchange rate changes | -34.96%867M | 28.42%1.33B | 1,787.27%1.04B | -51.75%55M | 296.55%114M | 49.57%-58M | -112.96%-115M | 78.23%-54M | -129.01%-248M | 97.46%855M |
Cash adjustments other than cash changes | 1,895.24%1.26B | --63M | ---- | 285.16%1.48B | 236.84%384M | -55.98%114M | 13,050.00%259M | ---2M | ---- | 142.16%247M |
End cash Position | 93.46%73.05B | 5.65%37.76B | 106.35%35.74B | -42.71%17.32B | 59.10%30.23B | 15.36%19B | 8.90%16.47B | -19.98%15.13B | 134.98%18.9B | 38.14%8.04B |
Free cash flow | 354.83%80.27B | -37.26%17.65B | 173.82%28.13B | -300.72%-38.11B | 36.87%18.99B | 207.44%13.87B | -476.96%-12.91B | -86.35%3.43B | 16.65%25.09B | 55.18%21.51B |
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 |