Axel Mark
3624
MarketEnterprise
3135
DREAM VISION
3185
Beauty Kadan Holdings
3041
Liberta
4935
(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 | -37.71%1.72B | -8.33%2.76B | 4.04%3.01B | 45.89%2.9B | 7.02%1.98B | -27.94%1.85B | 109.35%2.57B | -14.32%1.23B | -10.52%1.43B | 13.58%1.6B |
Net profit before non-cash adjustment | -25.53%1.74B | -24.16%2.34B | 77.15%3.08B | 1.51%1.74B | -7.65%1.71B | 6.77%1.85B | 36.66%1.74B | 8.36%1.27B | -23.99%1.17B | 21.55%1.54B |
Total adjustment of non-cash items | 31.23%616.43M | -14.58%469.73M | -24.15%549.92M | -11.04%724.96M | 30.05%814.95M | 9.74%626.66M | 26.15%571.04M | 13.47%452.66M | 1.45%398.94M | 19.18%393.25M |
-Depreciation and amortization | 5.43%985.23M | 10.30%934.53M | -2.84%847.29M | 0.68%872.1M | 20.31%866.19M | 11.48%719.94M | 12.96%645.79M | -9.41%571.72M | 21.69%631.1M | 4.34%518.61M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --28.94M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -272.17%-65.44M | 122.26%38.01M |
-Disposal profit | -112.69%-1.31M | 58.46%10.32M | -55.82%6.51M | -32.91%14.74M | 969.95%21.97M | -68.15%2.05M | 106.71%6.45M | -508.42%-96.1M | -72.20%23.53M | 6,265.40%84.65M |
-Net exchange gains and losses | 32.90%-188.22M | -69.85%-280.5M | -235.15%-165.14M | -215.23%-49.28M | 318.52%42.76M | -16.42%10.22M | 149.80%12.23M | -435.30%-24.55M | 106.37%7.32M | 0.33%-115.02M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -18.22%-69.82M | ---59.06M |
-Other non-cash items | 7.89%-179.26M | -40.28%-194.62M | -23.22%-138.74M | 2.91%-112.6M | -9.87%-115.98M | -12.99%-105.56M | -5,979.42%-93.42M | 101.24%1.59M | -24.16%-127.74M | -185.44%-102.89M |
Changes in working capital | -1,364.53%-635.5M | 92.96%-43.39M | -242.55%-616.54M | 179.75%432.51M | 13.38%-542.35M | -335.34%-626.1M | 153.85%266.04M | -261.15%-494.03M | 58.85%-136.79M | -77.43%-332.45M |
-Change in receivables | -150.71%-508.8M | 477.39%1B | -243.50%-265.85M | -54.97%-77.39M | 76.52%-49.94M | -358.88%-212.68M | -462.07%-46.35M | 123.68%12.8M | -97.06%5.72M | 162.06%194.78M |
-Change in inventory | 129.20%146.39M | 3.84%-501.38M | -325.29%-521.42M | 146.35%231.45M | -73.67%-499.32M | 36.35%-287.52M | -329.15%-451.73M | 275.68%197.14M | 64.57%-112.21M | -61.15%-316.71M |
-Change in payables | 40.76%-144.98M | -390.61%-244.72M | 137.32%84.21M | 97.04%35.48M | 119.37%18.01M | -270.06%-92.95M | 728.96%54.66M | 86.74%-8.69M | 70.36%-65.51M | -313.79%-221.05M |
-Provision for loans, leases and other losses | 51.21%-46.37M | -174.79%-95.03M | 60.82%127.06M | 366.04%79.01M | 70.11%-29.7M | -1,836.40%-99.37M | 122.99%5.72M | ---24.9M | ---- | ---- |
-Changes in other current assets | 346.61%39.57M | 106.40%8.86M | -218.67%-138.39M | 222.89%116.61M | -240.80%-94.89M | -89.36%67.39M | 192.24%633.54M | -2,050.91%-686.88M | 234.23%35.21M | -95.20%10.53M |
-Changes in other current liabilities | 43.42%-121.32M | -319.13%-214.42M | 106.63%97.85M | -58.28%47.35M | 11,861.04%113.49M | -101.37%-965K | 325.57%70.19M | --16.49M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 38.58%-531.86M | -43.54%-865.92M | -31.40%-603.25M | 16.32%-459.09M | 7.63%-548.65M | -34.45%-594M | -31.13%-441.81M | 39.17%-336.94M | 10.41%-553.87M | -33.89%-618.22M |
Other operating cash inflow (outflow) | -1K | 0 | 0 | 0 | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 | -1K |
Operating cash flow | -37.32%1.19B | -21.32%1.9B | -1.11%2.41B | 69.65%2.44B | 13.93%1.44B | -40.87%1.26B | 138.88%2.13B | 1.30%892.45M | -10.60%881.03M | 3.71%985.45M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 57.36%-628.01M | -19.52%-1.47B | -136.70%-1.23B | 57.20%-520.61M | -31.50%-1.22B | 0.13%-924.91M | -70.18%-926.15M | 51.81%-544.21M | -35.71%-1.13B | -102.24%-832.14M |
Net intangibles purchase and sale | 28.40%-3.45M | 79.84%-4.82M | -193.25%-23.93M | 25.28%-8.16M | 76.02%-10.92M | -49.67%-45.55M | 79.41%-30.44M | -93.48%-147.83M | -316.00%-76.41M | ---18.37M |
Net investment product transactions | -42.94%-714.92M | -9.54%-500.14M | -433.74%-456.57M | -26.80%136.8M | 122.80%186.88M | -3,038.70%-819.64M | -108.57%-26.11M | -26.66%304.55M | 147.36%415.28M | -50.17%-876.82M |
Advance cash and loans provided to other parties | 34.65%-6.6M | -236.67%-10.1M | -114.29%-3M | ---1.4M | ---- | 58.80%-9.3M | -131.51%-22.57M | -68.10%-9.75M | 48.08%-5.8M | -116.89%-11.17M |
Repayment of advance payments to other parties and cash income from loans | 13.13%10.1M | 70.58%8.93M | -67.40%5.23M | 13.44%16.05M | 29.15%14.15M | 1.69%10.95M | -12.01%10.77M | -53.84%12.24M | 97.46%26.52M | -1.42%13.43M |
Interest received (cash flow from investment activities) | -7.38%179.61M | 36.19%193.92M | 21.72%142.39M | -5.65%116.98M | 5.56%123.99M | 11.62%117.47M | -5.58%105.24M | -16.39%111.45M | 13.60%133.31M | 10.00%117.35M |
Net changes in other investments | -16.85%-11.43M | -114.01%-9.79M | 7.24%69.83M | 29,297.76%65.11M | -111.18%-223K | 275.53%1.99M | -102.13%-1.14M | -85.50%53.42M | 257.22%368.5M | -240.16%-234.38M |
Investing cash flow | 34.55%-1.17B | -19.79%-1.79B | -667.50%-1.5B | 78.37%-195.22M | 45.93%-902.42M | -87.44%-1.67B | -304.49%-890.4M | 17.83%-220.13M | 85.46%-267.9M | -158.38%-1.84B |
Financing cash flow | ||||||||||
Net common stock issuance | -25.00%-100K | 61.17%-80K | -10,200.00%-206K | 98.88%-2K | 99.78%-178K | -29,685.29%-81.02M | ---272K | ---- | 99.91%-245K | -237,126.96%-272.81M |
Increase or decrease of lease financing | ---- | ---- | ---- | 63.91%-1.33M | 47.20%-3.7M | 17.58%-7M | 39.15%-8.49M | 20.30%-13.96M | 21.24%-17.51M | -51.89%-22.23M |
Cash dividends paid | 7.47%-597.69M | -75.00%-645.93M | -4.09%-369.11M | 14.39%-354.62M | -27.71%-414.24M | -20.61%-324.35M | -5.34%-268.93M | 21.50%-255.29M | 32.99%-325.23M | -128.47%-485.38M |
Net other fund-raising expenses | -200.00%-36K | 80.65%-12K | 77.04%-62K | 56.31%-270K | 33.62%-618K | 11.42%-931K | 33.90%-1.05M | 18.63%-1.59M | -115.55%-1.95M | -23.65%12.57M |
Financing cash flow | 7.46%-597.83M | -74.90%-646.02M | -3.69%-369.38M | 14.93%-356.22M | -1.31%-418.73M | -48.27%-413.3M | -2.92%-278.75M | 21.48%-270.84M | 55.08%-344.94M | -264.37%-767.85M |
Net cash flow | ||||||||||
Beginning cash position | 0.08%8.05B | 14.35%8.05B | 37.52%7.04B | 14.86%5.12B | -16.44%4.46B | 22.04%5.33B | 9.46%4.37B | 5.20%3.99B | -26.40%3.79B | 6.34%5.16B |
Current changes in cash | -7.18%-584.16M | -200.60%-545.01M | -71.26%541.77M | 1,537.51%1.89B | 114.01%115.13M | -185.34%-821.63M | 139.80%962.74M | 49.70%401.48M | 116.51%268.19M | -6,233.90%-1.62B |
Effect of exchange rate changes | -23.86%419.59M | 17.64%551.12M | 1,230.01%468.47M | 161.46%35.22M | -3.69%-57.31M | -13,986.93%-55.27M | 101.68%398K | 66.46%-23.75M | -128.24%-70.8M | -10.80%250.7M |
Cash adjustments other than cash changes | --1K | ---- | ---1K | ---- | --604.39M | ---- | ---- | ---2K | ---- | 1,296,500.00%12.96M |
End cash Position | -2.04%7.89B | 0.08%8.05B | 14.35%8.05B | 37.52%7.04B | 14.86%5.12B | -16.44%4.46B | 22.04%5.33B | 9.46%4.37B | 5.20%3.99B | -26.40%3.79B |
Free cash flow | 33.92%556.64M | -63.74%415.66M | -39.71%1.15B | 837.85%1.9B | -21.14%202.7M | -78.09%257.03M | 528.43%1.17B | 157.24%186.65M | -383.78%-326.1M | -77.87%114.91M |
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 |