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 | 10.70%2.57B | -75.40%2.32B | 81.46%9.42B | -26.83%5.19B | 74.70%7.09B | -42.70%4.06B | 45.75%7.09B | -19.51%4.86B | 42.56%6.04B | 59.61%4.24B |
Net profit before non-cash adjustment | 30.00%7.77B | 6.85%5.98B | 6.07%5.59B | 2.45%5.27B | 6.87%5.15B | -0.86%4.82B | -12.23%4.86B | 58.73%5.54B | 3.10%3.49B | 28.20%3.38B |
Total adjustment of non-cash items | 8.18%1.27B | -4.94%1.17B | -8.25%1.23B | -8.32%1.35B | 4.79%1.47B | 5.74%1.4B | -10.96%1.32B | 17.46%1.49B | -8.92%1.27B | 10.49%1.39B |
-Depreciation and amortization | 7.33%1.51B | 7.82%1.41B | -5.85%1.3B | -2.40%1.39B | 5.11%1.42B | 0.67%1.35B | -11.49%1.34B | 11.81%1.52B | -1.81%1.36B | 14.81%1.38B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | 500.00%12M | --2M | ---- | ---- | 108.00%52M | 19.05%25M |
-Disposal profit | 111.76%14M | -1,387.50%-119M | -700.00%-8M | -103.85%-1M | 0.00%26M | -21.21%26M | 128.21%33M | 26.42%-117M | -381.82%-159M | -3,400.00%-33M |
-Other non-cash items | -122.81%-254M | -83.87%-114M | -58.97%-62M | -490.00%-39M | -54.55%10M | 144.00%22M | -156.18%-50M | 394.44%89M | 0.00%18M | -47.06%18M |
Changes in working capital | -33.89%-6.47B | -286.60%-4.83B | 280.87%2.59B | -402.75%-1.43B | 121.91%473M | -339.36%-2.16B | 141.74%902M | -268.96%-2.16B | 336.85%1.28B | 56.59%-540M |
-Change in receivables | 26.05%-1.74B | -53.79%-2.35B | 21.78%-1.53B | -683.88%-1.96B | -49.32%335M | 278.17%661M | 7.94%-371M | -189.16%-403M | 135.07%452M | 65.46%-1.29B |
-Change in inventory | -23.81%-3.79B | -247.87%-3.06B | 184.46%2.07B | -38.02%727M | 137.99%1.17B | -277.97%-3.09B | 26.00%-817M | -66.52%-1.1B | -390.79%-663M | 565.31%228M |
-Change in payables | -1,157.97%-2.19B | -85.43%207M | 364.13%1.42B | 67.51%-538M | -337.59%-1.66B | -55.09%697M | 611.93%1.55B | 225.37%218M | 109.77%67M | -141.98%-686M |
-Provision for loans, leases and other losses | -72.65%-202M | -113.34%-117M | 175.79%877M | -21.09%318M | 710.61%403M | 42.61%-66M | 81.60%-115M | -151.40%-625M | 1,050.00%1.22B | -116.93%-128M |
-Changes in other current assets | 3,725.00%153M | 101.55%4M | -616.67%-258M | 85.31%-36M | -181.67%-245M | 138.10%300M | -52.63%126M | 368.69%266M | -123.80%-99M | 182.21%416M |
-Changes in other current liabilities | 167.36%1.29B | 3,933.33%484M | -77.36%12M | -88.55%53M | 169.83%463M | -225.81%-663M | 202.73%527M | -267.65%-513M | -66.70%306M | 40.74%919M |
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 | 5.89%-1.79B | -16.91%-1.9B | -42.76%-1.63B | 34.16%-1.14B | -51.89%-1.73B | 15.38%-1.14B | -5.65%-1.35B | 9.58%-1.27B | -3.53%-1.41B | -75.84%-1.36B |
Other operating cash inflow (outflow) | 0.00%-1M | -1M | 0 | 0 | 0 | 0 | 1,875.00%71M | -4M | 0 | 0 |
Operating cash flow | 86.75%775M | -94.67%415M | 92.35%7.79B | -24.46%4.05B | 83.60%5.36B | -49.72%2.92B | 62.15%5.81B | -22.61%3.58B | 61.04%4.63B | 52.93%2.88B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 24.95%-1.58B | -254.88%-2.11B | 35.85%-594M | -0.76%-926M | 25.35%-919M | -1.74%-1.23B | 36.75%-1.21B | -56.16%-1.91B | -113.41%-1.23B | -26.43%-574M |
Net intangibles purchase and sale | -49.34%-227M | -130.30%-152M | 31.96%-66M | 83.72%-97M | -166.07%-596M | 5.49%-224M | 37.96%-237M | -81.04%-382M | 3.21%-211M | -26.74%-218M |
Net business purchase and sale | --0 | ---214M | --0 | ---- | ---- | ---937M | ---- | ---38M | ---- | ---- |
Net investment product transactions | -93.85%11M | 341.89%179M | -825.00%-74M | 0.00%-8M | 98.56%-8M | -220.81%-555M | -152.91%-173M | --327M | --0 | --1M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---8M | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 0.00%1M | 0.00%1M | 0.00%1M | --1M | ---- | ---- | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 28.21%150M | 28.57%117M | 7.06%91M | -1.16%85M | 30.30%86M | 8.20%66M | 8.93%61M | 1.82%56M | -3.51%55M | 18.75%57M |
Net changes in other investments | -3,315.38%-888M | 3.70%-26M | -440.00%-27M | -115.15%-5M | 138.82%33M | ---85M | ---- | -284.62%-50M | -333.33%-13M | 25.00%-3M |
Investing cash flow | -15.07%-2.54B | -229.30%-2.2B | 29.58%-669M | 32.72%-950M | 52.39%-1.41B | -90.25%-2.97B | 22.05%-1.56B | -43.47%-2B | -89.15%-1.39B | -26.63%-737M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 72.97%-20M | 74.13%-74M | -1.06%-286M | -445.12%-283M | 108.27%82M | -101.83%-991M | -455.80%-491M | -87.02%138M | 217.46%1.06B | -83.94%-905M |
Net common stock issuance | -164.66%-352M | -13,400.00%-133M | --1M | --0 | --1M | --0 | --0 | --0 | -109,450.00%-4.38B | ---4M |
Cash dividends paid | -55.05%-1.92B | -69.68%-1.24B | -7.21%-729M | -8.28%-680M | -0.64%-628M | -13.66%-624M | -22.00%-549M | -3.21%-450M | -15.34%-436M | -0.27%-378M |
Cash dividends for minorities | 40.00%-6M | -42.86%-10M | 36.36%-7M | 8.33%-11M | 14.29%-12M | -27.27%-14M | -10.00%-11M | -25.00%-10M | -60.00%-8M | 28.57%-5M |
Interest paid (cash flow from financing activities) | -12.50%-18M | 15.79%-16M | 5.00%-19M | 41.18%-20M | 0.00%-34M | -17.24%-34M | -52.63%-29M | -35.71%-19M | 54.84%-14M | 13.89%-31M |
Net other fund-raising expenses | -33.11%-197M | 18.23%-148M | -4.02%-181M | -1.75%-174M | -163.08%-171M | -482.35%-65M | 150.00%17M | 40.35%-34M | -42.50%-57M | 14.89%-40M |
Financing cash flow | -55.19%-2.51B | -32.51%-1.62B | -4.54%-1.22B | -53.28%-1.17B | 55.90%-762M | -62.56%-1.73B | -183.47%-1.06B | 90.22%-375M | -181.29%-3.83B | -42.13%-1.36B |
Net cash flow | ||||||||||
Beginning cash position | -17.76%15.31B | 48.78%18.62B | 20.25%12.51B | 43.49%10.41B | -19.63%7.25B | 54.08%9.02B | 22.79%5.86B | -11.69%4.77B | 17.49%5.4B | 9.35%4.6B |
Current changes in cash | -25.40%-4.27B | -157.71%-3.41B | 205.33%5.9B | -39.39%1.93B | 279.86%3.19B | -155.61%-1.77B | 163.91%3.19B | 302.01%1.21B | -177.16%-598M | 128.61%775M |
Effect of exchange rate changes | 283.67%376M | -51.49%98M | 16.76%202M | 624.24%173M | -1,750.00%-33M | 110.00%2M | 83.19%-20M | -283.87%-119M | -203.33%-31M | -45.45%30M |
Cash adjustments other than cash changes | 400.00%5M | --1M | ---- | 150.00%1M | ---2M | ---- | 50.00%-1M | 0.00%-2M | -100.00%-2M | 0.00%-1M |
End cash Position | -25.41%11.42B | -17.76%15.31B | 48.78%18.62B | 20.25%12.51B | 43.49%10.41B | -19.63%7.25B | 54.08%9.02B | 22.79%5.86B | -11.69%4.77B | 17.49%5.4B |
Free cash flow | 44.38%-1.04B | -126.40%-1.88B | 136.26%7.11B | -21.58%3.01B | 164.99%3.84B | -66.61%1.45B | 243.66%4.34B | -56.53%1.26B | 41.47%2.9B | 66.42%2.05B |
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 |