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 | -36.35%496.4M | 10.08%779.87M | -82.29%708.45M | 15.77%4B | 44.25%3.45B | 61.22%2.39B | 1.13%1.49B | -38.82%1.47B | 28.81%2.4B | -12.10%1.86B |
Net profit before non-cash adjustment | -48.78%925.95M | 202.62%1.81B | -67.19%597.42M | 19.39%1.82B | 43.16%1.53B | 310.67%1.07B | -160.12%-505.68M | -46.87%841.11M | 47.05%1.58B | -39.24%1.08B |
Total adjustment of non-cash items | -44.50%945.87M | 123.38%1.7B | -25.48%762.9M | -1.10%1.02B | 1,360.14%1.04B | -106.31%-82.15M | 22.95%1.3B | 148.23%1.06B | -56.27%426.42M | 474.73%975.15M |
-Depreciation and amortization | 9.88%1.21B | 29.34%1.1B | -4.85%848.15M | 11.60%891.34M | -8.46%798.68M | -12.23%872.53M | -11.03%994.16M | 32.59%1.12B | 133.02%842.69M | 44.53%361.63M |
-Reversal of impairment losses recognized in profit and loss | -95.79%3.36M | --79.75M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | --17M |
-Disposal profit | 118.71%52.61M | -717.40%-281.11M | -1,594.14%-34.39M | -180.27%-2.03M | 100.36%2.53M | -50,116.44%-696.73M | 100.61%1.39M | -134.00%-227.98M | -120.76%-97.43M | 1,752.37%469.32M |
-Other non-cash items | -139.02%-315.5M | 1,689.62%808.48M | -137.83%-50.86M | -42.53%134.44M | 190.69%233.93M | -184.32%-257.95M | 80.86%305.92M | 153.05%169.14M | -350.67%-318.84M | 343.96%127.2M |
Changes in working capital | 49.66%-1.38B | -319.13%-2.73B | -156.44%-651.87M | 29.14%1.15B | -36.64%894.35M | 104.70%1.41B | 260.04%689.59M | -210.21%-430.89M | 307.79%390.98M | -205.38%-188.16M |
-Change in receivables | 159.30%2B | -654.07%-3.38B | 169.97%609.34M | -39.30%225.71M | -50.90%371.81M | 81.61%757.19M | 203.48%416.92M | -118.03%-402.89M | 292.72%2.24B | -42.96%-1.16B |
-Change in inventory | -36.85%-700.76M | -311.05%-512.06M | 305.05%242.63M | -186.51%-118.33M | -68.92%136.78M | -54.21%440.09M | 316.67%961.12M | -65.37%-443.59M | -121.52%-268.24M | 661.96%1.25B |
-Change in prepaid assets | -237.02%-1.1B | 25.85%-327.75M | -177.67%-441.99M | 1,012.03%569.03M | 87.62%-62.39M | -3,686.25%-503.87M | -107.92%-13.31M | 194.00%168.13M | -159.78%-178.87M | 348.48%299.2M |
-Change in payables | -206.99%-1.59B | 239.26%1.49B | -297.51%-1.07B | 48.93%541.26M | -15.86%363.42M | 136.29%431.91M | -843.30%-1.19B | 111.33%160.12M | -70.64%-1.41B | -162.65%-827.89M |
-Provision for loans, leases and other losses | 516.24%20.63M | -168.97%-4.96M | 111.46%7.19M | -174.01%-62.71M | -70.40%84.74M | -44.41%286.31M | 489.73%515.05M | 456.93%87.34M | -93.83%15.68M | 2,297.68%253.99M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -4.70%-96.28M | -25.12%-91.96M | 8.46%-73.5M | -3.72%-80.29M | 2.07%-77.41M | 8.87%-79.05M | 10.67%-86.74M | 7.70%-97.1M | -52.77%-105.19M | -108.35%-68.86M |
Interest received (cash flow from operating activities) | 21.23%18.17M | 10.22%14.99M | -3.50%13.6M | 2.32%14.09M | 9.66%13.77M | 2.83%12.56M | 21.29%12.21M | -29.27%10.07M | -23.46%14.23M | -30.55%18.6M |
Tax refund paid | -93.81%-328.04M | 73.69%-169.26M | 5.32%-643.29M | 2.98%-679.42M | -306.89%-700.28M | -442.75%-172.11M | 110.41%50.21M | 30.82%-482.15M | 21.80%-696.91M | 7.47%-891.13M |
Other operating cash inflow (outflow) | -100.00%-2K | -1K | 0 | 0.00%-1K | -1K | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -83.09%90.24M | 10,049.09%533.64M | -99.84%5.26M | 20.93%3.25B | 24.79%2.69B | 47.57%2.16B | 62.42%1.46B | -44.22%899.55M | 74.87%1.61B | -19.87%922.22M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -84.23%205.47M | 162.12%1.3B | -1,647.76%-2.1B | 92.77%-120.01M | -244.28%-1.66B | 715.07%1.15B | 110.19%141.24M | 71.94%-1.39B | -18.48%-4.94B | -1,508.30%-4.17B |
Net intangibles purchase and sale | -25.40%-41.13M | -278.70%-32.8M | -5,487.10%-8.66M | -40.91%-155K | 99.77%-110K | -37.84%-48.28M | -1,244.93%-35.02M | 60.30%-2.6M | ---6.56M | ---- |
Net business purchase and sale | 99.90%-2M | ---2.1B | --0 | ---- | -45,199.50%-1.36B | 88.10%-3M | -102.27%-25.2M | --1.11B | ---- | 66.67%-189.06M |
Net investment product transactions | -97.56%5.37M | 229,147.92%220.08M | 115.43%96K | ---622K | ---- | ---- | ---- | ---- | ---- | -14.77%432.82M |
Advance cash and loans provided to other parties | 93.11%-38.57M | -5,500.00%-560M | 89.42%-10M | 38.64%-94.5M | 36.63%-154M | 44.83%-243M | -228.69%-440.45M | 70.87%-134M | -441.18%-460M | -6.25%-85M |
Repayment of advance payments to other parties and cash income from loans | -97.84%11.24M | 97,748.50%520.55M | -11.33%532K | --600K | ---- | ---- | -8.33%9.17M | 0.00%10M | -80.39%10M | 24.39%51M |
Net changes in other investments | 138.01%5.67M | -5.36%-14.92M | -219.22%-14.16M | 230.85%11.88M | 1.00%-9.08M | 28.47%-9.17M | 53.21%-12.82M | -105.58%-27.39M | 500.99%491.14M | -746.52%-122.48M |
Investing cash flow | 121.99%146.06M | 68.82%-664.09M | -950.09%-2.13B | 93.63%-202.81M | -475.48%-3.18B | 333.48%847.73M | 15.81%-363.08M | 91.21%-431.26M | -20.17%-4.9B | -2,646.36%-4.08B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -45.74%974.5M | 1,770.24%1.8B | 91.60%-107.53M | -173.95%-1.28B | 514.34%1.73B | 73.10%-417.76M | -44.68%-1.55B | -129.01%-1.07B | 5.71%3.7B | 293.58%3.5B |
Net common stock issuance | 5.00%-19K | -81.82%-20K | ---11K | --0 | ---39K | ---- | ---- | 77.40%-33K | -65.91%-146K | 11.11%-88K |
Increase or decrease of lease financing | -23.19%-71.96M | 0.37%-58.42M | 29.16%-58.63M | ---82.77M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -33.00%-269.68M | -0.15%-202.76M | 0.34%-202.46M | -0.46%-203.14M | 0.25%-202.21M | -0.12%-202.72M | -0.14%-202.49M | -12.59%-202.21M | -14.10%-179.6M | -40.14%-157.41M |
Net other fund-raising expenses | 49.11%-734.4M | -144,321,900.00%-1.44B | 0.00%-1K | 50.00%-1K | ---2K | ---- | ---- | 0.00%-1K | 100.00%-1K | -11,000,100.00%-110M |
Financing cash flow | -210.91%-101.55M | 124.84%91.57M | 76.46%-368.63M | -202.44%-1.57B | 346.37%1.53B | 64.65%-620.48M | -37.61%-1.76B | -136.24%-1.28B | 8.90%3.52B | 316.11%3.23B |
Net cash flow | ||||||||||
Beginning cash position | -0.49%7.87B | -23.98%7.9B | 16.66%10.4B | 13.16%8.91B | 43.39%7.88B | -10.69%5.49B | -11.60%6.15B | 9.00%6.96B | 13.77%6.38B | 59.28%5.61B |
Current changes in cash | 446.53%134.75M | 98.44%-38.89M | -267.87%-2.49B | 43.32%1.49B | -56.52%1.04B | 462.66%2.38B | 18.58%-657.21M | -453.95%-807.16M | 211.51%228.05M | -96.49%73.21M |
Cash adjustments other than cash changes | ---- | ---- | ---1K | ---- | ---- | ---- | ---1K | ---- | -50.42%346.57M | 34,951,950.00%699.04M |
End cash Position | 1.71%8B | -0.49%7.87B | -23.98%7.9B | 16.66%10.4B | 13.16%8.91B | 43.39%7.88B | -10.69%5.49B | -11.60%6.15B | 9.00%6.96B | 13.77%6.38B |
Free cash flow | -218.26%-394.16M | 113.91%333.31M | -176.57%-2.4B | 203.99%3.13B | 3.71%1.03B | -18.95%992.8M | 346.73%1.22B | 87.21%-496.44M | -19.60%-3.88B | -449.14%-3.25B |
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 |