Pacific Metals
5541
Smile Holdings
7084
Reyuu Japan
9425
Architects Studio Japan
6085
Generation Pass
3195
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 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 | -39.00%13.35B | 275.13%21.88B | -152.27%-12.49B | 477.02%23.9B | -41.44%4.14B | -79.51%7.07B | 203.05%34.53B | -64.70%11.39B | 1.79%32.27B | 69.52%31.7B |
Net profit before non-cash adjustment | -13.90%15.75B | 139.89%18.29B | 161.68%7.62B | -202.66%-12.36B | -25.77%12.04B | 10.51%16.22B | -15.37%14.68B | -42.42%17.34B | -0.70%30.12B | 41.66%30.33B |
Total adjustment of non-cash items | 38.66%12.85B | 233.65%9.27B | -150.85%-6.94B | 64.15%13.64B | 2,440.98%8.31B | -90.84%327M | -22.35%3.57B | 41.59%4.6B | -37.54%3.25B | 170.82%5.2B |
-Depreciation and amortization | 14.68%6.9B | 22.36%6.01B | -17.87%4.91B | 22.48%5.98B | 54.00%4.89B | 7.13%3.17B | -6.56%2.96B | 10.92%3.17B | 7.29%2.86B | 12.55%2.66B |
-Reversal of impairment losses recognized in profit and loss | ---- | --0 | --792M | ---- | ---- | --44M | ---- | -29.68%199M | --283M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | --4.21B | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -757.14%-720M | 96.57%-84M | -459.32%-2.45B | -72.12%681M | 470.71%2.44B | -644.63%-659M | -87.36%121M | 266.67%957M | 506.98%261M | -81.39%43M |
-Net exchange gains and losses | ---- | --0 | 93.38%-28M | -319.17%-423M | 160.81%193M | 205.71%74M | -126.02%-70M | 424.10%269M | 54.89%-83M | 55.66%-184M |
-Other non-cash items | 99.88%6.68B | 132.86%3.34B | -418.61%-10.17B | 304.95%3.19B | 134.20%788M | -513.64%-2.3B | 27,750.00%557M | 102.78%2M | -102.69%-72M | 1,117.11%2.68B |
Changes in working capital | -168.65%-15.25B | 56.93%-5.68B | -158.28%-13.18B | 239.57%22.62B | -71.07%-16.21B | -158.20%-9.47B | 254.33%16.28B | -865.84%-10.55B | 71.42%-1.09B | 17.42%-3.82B |
-Change in receivables | 1,370.80%1.44B | -104.90%-113M | -83.90%2.31B | 375.54%14.32B | 5.39%-5.2B | -245.87%-5.49B | 163.10%3.77B | 340.31%1.43B | 108.82%325M | 35.30%-3.68B |
-Change in inventory | -89.51%-9.1B | 76.14%-4.8B | -229.60%-20.14B | 485.97%15.54B | 56.72%-4.03B | -596.90%-9.3B | 149.69%1.87B | -3.60%-3.77B | -12.53%-3.64B | -172.44%-3.23B |
-Change in payables | -522.61%-7.55B | -119.51%-1.21B | 177.86%6.21B | -18.01%-7.98B | -219.68%-6.76B | -44.50%5.65B | 218.07%10.18B | -512.98%-8.62B | -29.10%2.09B | 185.14%2.95B |
-Provision for loans, leases and other losses | -108.19%-37M | 128.96%452M | -296.11%-1.56B | 374.48%796M | -36.79%-290M | -146.80%-212M | -2.79%453M | 1,065.00%466M | -73.15%40M | 6.43%149M |
-Changes in other current assets | ---- | ---- | ---- | -179.71%-55M | 158.97%69M | -2,050.00%-117M | 111.11%6M | -159.34%-54M | 9,200.00%91M | 98.68%-1M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -16.86%-2.14B | -166.33%-1.83B | -20.14%-686M | -15.59%-571M | -32.80%-494M | 17.70%-372M | -4.63%-452M | 9.81%-432M | 22.37%-479M | -7.87%-617M |
Interest received (cash flow from operating activities) | 53.37%546M | 89.36%356M | 6.21%188M | -23.71%177M | -9.02%232M | 15.91%255M | -22.26%220M | -19.60%283M | 6.34%352M | 21.69%331M |
Tax refund paid | -172.58%-11.73B | 41.36%-4.3B | -140.10%-7.34B | 55.44%-3.06B | -54.49%-6.86B | -3.81%-4.44B | 46.14%-4.28B | 37.74%-7.94B | -9.80%-12.76B | -295.88%-11.62B |
Other operating cash inflow (outflow) | 0 | -6,698.86%-5.98B | -8,700.00%-88M | 0.00%-1M | -1M | 0 | -1M | 0 | 0 | 1M |
Operating cash flow | -99.74%26M | 149.57%10.12B | -199.86%-20.42B | 785.71%20.45B | -218.57%-2.98B | -91.62%2.52B | 809.27%30.02B | -82.97%3.3B | -2.09%19.39B | 28.01%19.8B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -148.25%-7.37B | -252.62%-2.97B | 156.62%1.95B | 70.78%-3.44B | 5.32%-11.76B | -374.38%-12.42B | 48.81%-2.62B | -31.82%-5.12B | -14.15%-3.88B | 6.87%-3.4B |
Net business purchase and sale | -31,508.93%-17.59B | --56M | --0 | ---- | -1,463.30%-18.87B | -353.76%-1.21B | 25.70%-266M | -984.85%-358M | 86.80%-33M | ---250M |
Net investment product transactions | -156.00%-14M | -67.11%25M | 171.70%76M | 52.25%-106M | 92.53%-222M | -146.23%-2.97B | -342.86%-1.21B | -26.91%497M | --680M | ---- |
Net changes in other investments | 87.84%-133M | -143.85%-1.09B | 1,427.13%2.5B | 72.71%-188M | -53.45%-689M | -399.33%-449M | -16.20%150M | 134.16%179M | -22.14%-524M | -366.30%-429M |
Investing cash flow | -530.40%-25.11B | -188.18%-3.98B | 221.07%4.52B | 88.17%-3.73B | -84.98%-31.54B | -332.57%-17.05B | 17.84%-3.94B | -27.67%-4.8B | 7.87%-3.76B | -8.69%-4.08B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 356.78%26.31B | -203.61%-10.25B | -110.72%-3.38B | 3.28%31.47B | 1,238.18%30.47B | 40.15%-2.68B | -505.90%-4.47B | 172.10%1.1B | 133.72%405M | 52.60%-1.2B |
Net common stock issuance | --215M | --0 | --0 | --0 | --0 | --0 | -120.00%-2M | 118.18%10M | 42.71%-55M | 8.57%-96M |
Cash dividends paid | -108.48%-3.17B | -200.20%-1.52B | 71.39%-507M | 48.17%-1.77B | -3.86%-3.42B | 0.00%-3.29B | 0.00%-3.29B | -3.98%-3.29B | -19.02%-3.17B | -31.16%-2.66B |
Cash dividends for minorities | ---202M | ---- | ---- | -19.05%-25M | -23.53%-21M | 61.36%-17M | 10.20%-44M | -28.95%-49M | -111.11%-38M | -63.64%-18M |
Net other fund-raising expenses | -3.03%-1.53B | -27.27%-1.48B | -84.20%-1.17B | 41.12%-633M | -499.63%-1.08B | 248.62%269M | 31.95%-181M | 5.67%-266M | 9.62%-282M | -34.48%-312M |
Financing cash flow | 263.16%21.62B | -162.54%-13.25B | -117.38%-5.05B | 11.89%29.04B | 553.98%25.95B | 28.47%-5.72B | -220.32%-7.99B | 20.44%-2.5B | 26.85%-3.14B | 12.69%-4.29B |
Net cash flow | ||||||||||
Beginning cash position | -3.94%94.13B | -14.94%97.99B | 102.11%115.2B | -13.32%57B | -24.09%65.75B | 26.85%86.62B | -6.60%68.29B | 19.36%73.12B | 27.22%61.26B | 21.88%48.16B |
Current changes in cash | 51.37%-3.46B | 66.04%-7.12B | -145.79%-20.95B | 633.85%45.76B | 57.68%-8.57B | -212.02%-20.25B | 552.93%18.08B | -131.95%-3.99B | 9.26%12.49B | 68.05%11.43B |
Effect of exchange rate changes | -41.36%1.91B | -13.14%3.25B | 1,453.53%3.74B | 230.27%241M | 69.92%-185M | -345.02%-615M | 130.02%251M | -31.86%-836M | -137.90%-634M | -9.03%1.67B |
Cash adjustments other than cash changes | 200.00%1M | ---1M | ---- | --1M | ---- | -300.00%-2M | 200.00%1M | 0.00%-1M | 0.00%-1M | -200.00%-1M |
End cash Position | -1.65%92.57B | -3.94%94.13B | -4.86%97.99B | 80.70%103B | -13.32%57B | -24.09%65.75B | 26.85%86.62B | -6.60%68.29B | 19.36%73.12B | 27.22%61.26B |
Free cash flow | -209.82%-7.69B | 128.94%7.01B | -245.87%-24.21B | 211.45%16.6B | -48.86%-14.89B | -136.52%-10B | 1,583.59%27.39B | -111.96%-1.85B | -5.70%15.43B | 40.84%16.36B |
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 |