TRaaS On Product
6696
CyberStep
3810
GMO AD Partners
4784
Bplats
4381
General Oyster
3224
(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 | 792.41%4.64B | -122.15%-669.97M | 129.47%3.03B | -49.78%1.32B | 104.21%2.62B | 1.40%1.29B | -52.30%1.27B | -5.95%2.66B | 15.32%2.83B | 5.72%2.45B |
Net profit before non-cash adjustment | 67.84%2.14B | -27.55%1.27B | 23.95%1.76B | 1.45%1.42B | -0.07%1.4B | -30.71%1.4B | -10.61%2.02B | 44.93%2.26B | -23.31%1.56B | -4.06%2.03B |
Total adjustment of non-cash items | 438.19%1.08B | -58.24%201.54M | 14.18%482.61M | -53.20%422.68M | 1,758.62%903.12M | -89.31%48.59M | 40.55%454.54M | 42.67%323.4M | -56.12%226.68M | 307.37%516.59M |
-Depreciation and amortization | 4.80%555.08M | 10.21%529.63M | -4.85%480.58M | -2.96%505.08M | 47.16%520.49M | -7.26%353.7M | 0.21%381.4M | 34.06%380.61M | 70.04%283.91M | 32.86%166.97M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | --14.73M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -120.96%-28.93M | 157.80%138.01M |
-Disposal profit | -1,654.70%-47.81M | 421.32%3.08M | -705.70%-957K | -95.67%158K | 108.59%3.65M | -3,599.67%-42.45M | 108.96%1.21M | 68.49%-13.54M | -554.60%-42.96M | -2,237.46%-6.56M |
-Net exchange gains and losses | ---- | ---- | ---- | 16,333.33%487K | 92.50%-3K | -117.39%-40K | --230K | ---- | ---- | 75.70%-96K |
-Other non-cash items | 274.35%577.39M | -11,164.62%-331.16M | 103.60%2.99M | -121.91%-83.05M | 244.31%378.99M | -561.01%-262.61M | 230.41%56.97M | -398.16%-43.68M | -93.29%14.65M | 260.57%218.27M |
Changes in working capital | 166.19%1.42B | -372.65%-2.14B | 250.85%786.27M | -260.33%-521.22M | 302.15%325.1M | 86.64%-160.82M | -1,652.44%-1.2B | -92.55%77.56M | 1,176.89%1.04B | -121.47%-96.73M |
-Change in receivables | 141.99%690.7M | -247.23%-1.65B | 226.88%1.12B | -243.50%-880.67M | 1,098.23%613.7M | 102.62%51.22M | -843.49%-1.95B | -85.56%262.79M | 1,749.01%1.82B | -225.96%-110.35M |
-Change in inventory | 93.78%-66.74M | -953.65%-1.07B | 394.35%125.74M | 114.41%25.44M | 67.23%-176.53M | -385.20%-538.71M | 142.93%188.89M | -45.23%-439.95M | -181.12%-302.93M | 145.87%373.44M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 35.24%-70.12M | ---108.28M |
-Change in payables | 27.33%785.14M | 218.58%616.63M | -318.11%-520.01M | 225.39%238.41M | -178.01%-190.14M | -57.71%243.72M | 110.00%576.35M | 167.78%274.45M | -60.96%-404.89M | -119.37%-251.55M |
-Provision for loans, leases and other losses | 123.32%9.79M | -166.41%-41.96M | -33.90%63.19M | 22.45%95.6M | -5.89%78.07M | 635.13%82.96M | 21.41%-15.5M | ---19.73M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 37.06%-3.68M | 31.62%-5.85M | 28.04%-8.55M | 20.16%-11.88M | -4.00%-14.88M | -312.40%-14.31M | 46.92%-3.47M | 47.26%-6.54M | -50.84%-12.39M | -29.70%-8.21M |
Interest received (cash flow from operating activities) | 27.15%25.25M | 9.96%19.86M | 7.14%18.06M | 1.40%16.86M | 2.11%16.62M | 5.28%16.28M | 5.40%15.46M | 5.09%14.67M | 13.68%13.96M | 17.30%12.28M |
Tax refund paid | 51.90%-375.59M | -25.67%-780.82M | -122.72%-621.3M | 36.96%-278.96M | 30.01%-442.52M | 39.28%-632.29M | -98.95%-1.04B | 40.52%-523.39M | 15.41%-880.01M | -9.66%-1.04B |
Other operating cash inflow (outflow) | 2,443,450.00%48.87M | -2K | 0 | -1K | 0 | 0 | 0.00%-1K | 0.00%-1K | 0.00%-1K | -1K |
Operating cash flow | 401.63%4.33B | -159.54%-1.44B | 131.09%2.41B | -52.18%1.04B | 233.45%2.18B | 174.98%654.96M | -88.88%238.19M | 10.03%2.14B | 37.70%1.95B | 2.98%1.41B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -532.64%-282.63M | 29.40%-44.68M | 53.70%-63.28M | 71.34%-136.68M | 71.28%-476.91M | -9.46%-1.66B | -280.36%-1.52B | -1,169.77%-398.89M | 101.09%37.29M | -1,961.19%-3.43B |
Net intangibles purchase and sale | -27.55%-95.78M | 81.70%-75.1M | -48.71%-410.35M | -135.62%-275.94M | 36.29%-117.11M | -3,841.84%-183.81M | 81.47%-4.66M | 77.54%-25.17M | 56.10%-112.04M | -797.31%-255.23M |
Net business purchase and sale | --0 | ---14.02M | --0 | ---- | ---226.65M | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 10.86%-44.24M | -555.60%-49.63M | 8.63%-7.57M | -108.60%-8.29M | 100.64%96.28M | 427.67%47.99M | -74.53%-14.65M | 18.92%-8.39M | 16.42%-10.35M | -56.64%-12.38M |
Advance cash and loans provided to other parties | 84.62%-20M | ---130M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | --6.43M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | -431.23%-18.23M | -36.24%5.51M | 123.14%8.63M | -322.58%-37.31M | 192.54%16.76M | -631.07%-18.12M | -111.81%-2.48M | -54.69%20.99M | 671.42%46.32M | -56.46%-8.11M |
Investing cash flow | -47.59%-454.46M | 34.84%-307.92M | -3.13%-472.56M | 35.25%-458.22M | 61.01%-707.62M | -17.91%-1.81B | -274.04%-1.54B | -961.05%-411.46M | 98.95%-38.78M | -1,682.20%-3.71B |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | 0.00%-500M | 0.00%-500M | 0.00%-500M | ---500M | ---- | 300.00%2B | -100.00%-1B | -133.33%-500M | 1,975.00%1.5B |
Net common stock issuance | -88,943.10%-51.65M | 29.27%-58K | ---82K | ---- | ---- | ---- | ---186K | ---- | ---- | ---122K |
Increase or decrease of lease financing | -22.25%-11.59M | -10.56%-9.48M | 1.19%-8.58M | -27.88%-8.68M | 31.37%-6.79M | -17.94%-9.89M | 13.70%-8.39M | -34.25%-9.72M | 57.89%-7.24M | 24.19%-17.19M |
Cash dividends paid | 19.33%-202.26M | -24.95%-250.73M | -6.61%-200.66M | -3.45%-188.23M | 17.06%-181.94M | -2.83%-219.36M | -126.69%-213.32M | -0.12%-94.1M | 0.43%-93.99M | -24.88%-94.39M |
Net other fund-raising expenses | 95.12%-1M | -1,950.10%-20.5M | 33.47%-1M | 92.49%-1.5M | ---20M | ---- | -1,050,000.00%-10.5M | ---1K | ---- | -100.00%-2K |
Financing cash flow | 65.87%-266.5M | -9.92%-780.77M | -1.71%-710.32M | 1.46%-698.41M | -209.15%-708.73M | -112.97%-229.25M | 260.14%1.77B | -83.60%-1.1B | -143.31%-601.22M | 878.83%1.39B |
Net cash flow | ||||||||||
Beginning cash position | -53.48%2.2B | 35.23%4.72B | -3.13%3.49B | 27.05%3.61B | -32.86%2.84B | 12.41%4.23B | 20.00%3.76B | 71.55%3.13B | -33.13%1.83B | 56.58%2.73B |
Current changes in cash | 243.06%3.61B | -305.26%-2.53B | 1,195.06%1.23B | -114.64%-112.35M | 155.26%767.6M | -397.58%-1.39B | -25.52%466.76M | -52.04%626.69M | 244.42%1.31B | -191.71%-904.85M |
Effect of exchange rate changes | ---- | ---- | ---- | -16,333.33%-487K | -92.50%3K | 117.39%40K | ---230K | ---- | ---- | -75.70%96K |
Cash adjustments other than cash changes | ---- | 50.00%-1K | -100.00%-2K | ---1K | ---- | 0.00%-1K | ---1K | ---- | ---- | --1K |
End cash Position | 164.43%5.81B | -53.48%2.2B | 35.23%4.72B | -3.13%3.49B | 27.05%3.61B | -32.86%2.84B | 12.41%4.23B | 20.00%3.76B | 71.55%3.13B | -33.13%1.83B |
Free cash flow | 354.11%3.96B | -180.29%-1.56B | 206.91%1.94B | -60.06%631.65M | 232.85%1.58B | 7.27%-1.19B | -174.73%-1.28B | 8.96%1.72B | 169.13%1.58B | -295.58%-2.28B |
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 |