Axel Mark
3624
MarketEnterprise
3135
DREAM VISION
3185
Beauty Kadan Holdings
3041
Liberta
4935
(FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | (Q1)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -270.17%-3.95B | -42.46%-3.77B | -2,933.81%-6.37B | -111.70%-373M | 230.17%6.57B | -60.78%2.32B | 32.27%-2.65B | -104.49%-210M | 665.25%3.19B | -65.20%1.99B |
Net profit before non-cash adjustment | -43.51%2.33B | 7.89%492M | -3.16%1.07B | -76.49%315M | -63.11%449M | -33.04%4.12B | -41.24%456M | -46.13%1.11B | -10.31%1.34B | -33.42%1.22B |
Total adjustment of non-cash items | 54.63%-1.91B | 86.21%-118M | 21.90%-756M | 78.86%-307M | 22.07%-731M | -45.61%-4.21B | -1,072.60%-856M | -4.99%-968M | -97.01%-1.45B | 19.28%-938M |
-Depreciation and amortization | 3.14%1.58B | 16.58%443M | 2.07%394M | -3.88%372M | -2.12%369M | 3.31%1.53B | -0.52%380M | 3.49%386M | 5.74%387M | 4.72%377M |
-Reversal of impairment losses recognized in profit and loss | 700.00%16M | ---- | ---- | ---- | ---- | -92.59%2M | ---- | ---- | ---- | ---- |
-Disposal profit | 43.29%-1.3B | 73.90%-119M | 34.30%-609M | 44.33%-378M | 15.95%-195M | -131.25%-2.29B | -160.57%-456M | -55.28%-927M | -3,295.00%-679M | -16.00%-232M |
-Other non-cash items | 36.12%-2.21B | 41.43%-458M | -26.70%-541M | 74.05%-301M | 16.44%-905M | -1.23%-3.45B | -158.09%-782M | 38.83%-427M | -7.11%-1.16B | 18.33%-1.08B |
Changes in working capital | -280.66%-4.36B | -84.47%-4.15B | -1,821.26%-6.69B | -111.55%-381M | 300.53%6.85B | -9.18%2.42B | 51.27%-2.25B | -109.82%-348M | 349.81%3.3B | -66.13%1.71B |
-Change in receivables | -205.95%-5.5B | -72.65%-4.46B | -685.78%-9.17B | -98.93%54M | 106.25%8.08B | -20.14%5.19B | 40.67%-2.59B | -261.41%-1.17B | 862.84%5.03B | -59.25%3.92B |
-Change in prepaid assets | 25.87%-2.78B | -30,500.00%-608M | 47.32%1.21B | 32.94%-1.43B | 20.11%-1.95B | -10.98%-3.75B | 101.60%2M | -70.34%820M | -33.82%-2.13B | 44.79%-2.45B |
-Provision for loans, leases and other losses | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Changes in other current assets | 200.34%3.52B | 115.47%961M | 484.46%742M | 81.90%1.55B | 295.59%269M | 4,607.69%1.17B | 498.21%446M | -338.64%-193M | 459.87%851M | 409.09%68M |
-Changes in other current liabilities | 298.99%396M | 68.18%-35M | 178.13%534M | -23.45%-558M | 166.08%455M | 54.46%-199M | -547.06%-110M | 95.92%192M | -11.06%-452M | 254.05%171M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -25.89%-496M | -68.75%-162M | -95.06%-158M | 19.47%-91M | 18.27%-85M | 31.00%-394M | 21.95%-96M | 60.68%-81M | 18.71%-113M | -0.97%-104M |
Interest received (cash flow from operating activities) | 59.48%1.42B | 244.06%695M | 67.73%369M | -14.55%182M | -31.64%175M | -14.74%891M | -17.21%202M | -18.22%220M | -16.14%213M | -7.91%256M |
Tax refund paid | 69.39%-405M | -99.47%1M | 57.76%-411M | 17M | 97.77%-12M | 50.49%-1.32B | 1,770.00%187M | 21.97%-973M | 0 | 62.55%-537M |
Other operating cash inflow (outflow) | 200.00%3M | -1M | -200.00%-1M | 500.00%6M | 0.00%-1M | 150.00%1M | 0 | 125.00%1M | 200.00%1M | -150.00%-1M |
Operating cash flow | -329.10%-3.43B | -37.55%-3.24B | -530.11%-6.57B | -107.87%-259M | 314.47%6.64B | -59.77%1.5B | 37.66%-2.35B | -129.93%-1.04B | 829.27%3.29B | -64.04%1.6B |
Investing cash flow | ||||||||||
Net intangibles purchase and sale | -6.94%-663M | 9.49%-124M | 11.43%-155M | -9.65%-125M | -33.51%-259M | -18.77%-620M | -28.04%-137M | -28.68%-175M | -20.00%-114M | -5.43%-194M |
Net business purchase and sale | --1.21B | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net changes in other investments | 98.91%-1M | 1,566.67%44M | -185.71%-40M | -107.14%-2M | 97.09%-3M | 47.73%-92M | 96.00%-3M | 36.36%-14M | 151.85%28M | -312.00%-103M |
Investing cash flow | 176.40%544M | 42.86%-80M | 635.98%1.01B | -47.67%-127M | 11.78%-262M | -2.01%-712M | 23.08%-140M | -19.62%-189M | 42.28%-86M | -42.11%-297M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 360.34%8.33B | 321.40%8.43B | 223.38%7.4B | -369.23%-3.5B | -700.00%-4B | 78.61%-3.2B | 129.14%2B | -6,100.00%-6B | 750.00%1.3B | 93.75%-500M |
Net common stock issuance | -77.78%30M | -90.00%6M | 650.00%15M | -93.02%3M | -80.00%6M | 135.62%135M | 1,900.00%60M | --2M | 110.89%43M | 130.77%30M |
Increase or decrease of lease financing | 3.96%-630M | 15.63%-135M | -26.11%-198M | 10.12%-151M | 14.62%-146M | 9.52%-656M | 11.11%-160M | 11.80%-157M | 10.16%-168M | 5.00%-171M |
Cash dividends paid | 24.59%-1.6B | 80.00%-2M | 32.54%-711M | 56.67%-13M | 14.97%-875M | 0.05%-2.12B | -150.00%-10M | 0.09%-1.05B | -172.73%-30M | 2.37%-1.03B |
Net other fund-raising expenses | 0.00%-2M | ---- | ---- | ---- | ---- | -200.00%-2M | ---1M | --0 | ---- | ---- |
Financing cash flow | 204.82%6.13B | 339.12%8.3B | 190.29%6.51B | -420.02%-3.66B | -200.30%-5.02B | 67.86%-5.85B | 126.82%1.89B | -535.71%-7.21B | 244.26%1.14B | 81.88%-1.67B |
Net cash flow | ||||||||||
Beginning cash position | -22.77%17.17B | -13.15%15.44B | -44.73%14.49B | -15.24%18.54B | -22.77%17.17B | -40.56%22.23B | -46.52%17.77B | -15.55%26.22B | -32.58%21.87B | -40.56%22.23B |
Current changes in cash | 164.13%3.25B | 922.64%4.98B | 111.25%950M | -193.10%-4.05B | 475.55%1.37B | 66.63%-5.06B | 94.50%-605M | -484.91%-8.44B | 412.06%4.35B | 92.67%-364M |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | 0.00%-1M | ---- | ---- | ---- | ---- | 50.00%-1M |
End cash Position | 18.91%20.42B | 18.91%20.42B | -13.15%15.44B | -44.73%14.49B | -15.24%18.54B | -22.77%17.17B | -22.77%17.17B | -46.52%17.77B | -15.55%26.22B | -32.58%21.87B |
Free cash flow | -567.20%-4.09B | -34.97%-3.36B | -452.30%-6.73B | -112.09%-384M | 353.16%6.39B | -72.60%875M | 35.85%-2.49B | -136.37%-1.22B | 681.50%3.18B | -67.03%1.41B |
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 |