Pacific Metals
5541
Smile Holdings
7084
Reyuu Japan
9425
Architects Studio Japan
6085
Generation Pass
3195
(Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 69.59%-433M | -58.80%1.28B | 153.67%139M | 250.70%3.76B | 262.38%2.34B | -78.89%-1.42B | 21.20%3.1B | -134.81%-259M | -62.09%1.07B | -940.94%-1.44B |
Net profit before non-cash adjustment | 20.91%1.97B | 55.37%2.2B | 33.24%1.88B | 16.79%6.24B | 153.69%1.79B | 38.34%1.63B | -38.54%1.42B | 21.69%1.41B | 33.03%5.34B | -35.82%704M |
Total adjustment of non-cash items | 17.05%659M | 30.09%601M | 16.08%563M | 160.74%2.19B | 13.26%675M | 18.03%563M | 177.52%462M | 34.35%485M | -40.14%838M | 57.67%596M |
-Depreciation and amortization | 16.34%470M | 8.90%416M | 23.43%453M | 15.57%1.64B | 32.34%487M | 12.22%404M | 12.02%382M | 4.86%367M | 9.66%1.42B | 5.75%368M |
-Share of associates | 400.00%36M | 37.50%-25M | 71.67%-17M | 88.93%-119M | 86.27%-7M | 52.00%-12M | 95.73%-40M | 4.76%-60M | -404.69%-1.08B | 50.96%-51M |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Other non-cash items | -10.53%153M | 75.00%210M | -28.65%127M | 34.41%664M | -30.11%195M | 20.42%171M | 12,100.00%120M | 140.54%178M | 54.86%494M | 108.21%279M |
Changes in working capital | 15.36%-3.06B | -223.86%-1.52B | -6.92%-2.3B | 8.65%-4.67B | 95.43%-125M | -47.63%-3.62B | 44.30%1.23B | -178.40%-2.15B | -97.26%-5.11B | -110.05%-2.74B |
-Change in receivables | -63.10%-4.34B | -55.91%-3.66B | 36.77%-2.05B | -20.13%-11.14B | 24.23%-2.89B | -40.87%-2.66B | -18.21%-2.35B | -104.81%-3.24B | -21.67%-9.27B | -35.69%-3.81B |
-Changes in other current assets | 120.69%551M | -676.79%-1.74B | -121.69%-1.52B | -2.63%-4.85B | 62.70%-1.27B | -115.28%-2.66B | -174.42%-224M | -82.71%-687M | -169.06%-4.72B | -82.84%-3.41B |
-Changes in other current liabilities | -57.45%725M | 2.13%3.88B | -28.40%1.27B | 27.38%11.31B | -10.03%4.04B | 152.82%1.7B | 49.80%3.8B | 49.70%1.77B | 30.93%8.88B | 33.04%4.49B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 6M | -82.86%6M | -45.24%46M | -19.59%119M | 0 | 0 | -35.19%35M | -10.64%84M | 51.02%148M | 0 |
Interest paid (cash flow from operating activities) | -58.02%-128M | -61.33%-121M | -71.01%-118M | -62.32%-336M | -98.21%-111M | -55.77%-81M | -53.06%-75M | -38.00%-69M | -35.29%-207M | -55.56%-56M |
Interest received (cash flow from operating activities) | 100.00%2M | 2M | 0.00%1M | 100.00%2M | 0 | 1M | 0 | 0.00%1M | 0.00%1M | 0 |
Tax refund paid | -47.59%-859M | -79.90%40M | -104.72%-1.17B | 28.11%-1.05B | 66.32%-96M | 2.35%-582M | 27.56%199M | 22.39%-572M | -25.71%-1.46B | -68.64%-285M |
Other operating cash inflow (outflow) | 1M | 0.00%-1M | 1M | -1M | 0 | 0 | 0.00%-1M | 0 | 0 | 0.00%1M |
Operating cash flow | 32.36%-1.41B | -63.06%1.21B | -35.21%-1.1B | 654.34%2.49B | 219.69%2.13B | -44.46%-2.09B | 19.88%3.26B | -1,667.31%-815M | -127.92%-449M | -5,287.88%-1.78B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 77.01%-20M | -173.47%-268M | -37.04%-111M | -57.81%-374M | -3,500.00%-108M | -93.33%-87M | -216.13%-98M | 48.73%-81M | 2.47%-237M | 82.35%-3M |
Net intangibles purchase and sale | 48.71%-238M | 55.32%-193M | 31.59%-379M | 4.79%-1.75B | 42.14%-298M | 17.73%-464M | -2.13%-432M | -65.87%-554M | -218.75%-1.84B | -87.27%-515M |
Net business purchase and sale | ---- | ---- | ---- | -3,650.00%-355M | --0 | ---- | ---- | ---- | --10M | --0 |
Net investment product transactions | --0 | --0 | --0 | -250.00%-350M | ---104M | -9,700.00%-98M | -1.03%-98M | -2,400.00%-50M | -9,900.00%-100M | --0 |
Advance cash and loans provided to other parties | -400.00%-10M | -225.00%-13M | -5,733.33%-175M | 56.25%-14M | -25.00%-5M | 60.00%-2M | -33.33%-4M | 85.00%-3M | -60.00%-32M | 55.56%-4M |
Repayment of advance payments to other parties and cash income from loans | 375.00%19M | -12.50%7M | 100.00%6M | -4.76%20M | -37.50%5M | -20.00%4M | 166.67%8M | -40.00%3M | 40.00%21M | 300.00%8M |
Net changes in other investments | 160.53%23M | 7.51%-160M | 88.89%17M | -86.30%-272M | -150.00%-70M | 5.00%-38M | -652.17%-173M | 116.36%9M | 28.08%-146M | -12.00%-28M |
Investing cash flow | 78.27%-226M | 21.33%-627M | 5.03%-642M | -33.32%-3.09B | -7.01%-580M | -62.50%-1.04B | -38.85%-797M | -19.86%-676M | -125.68%-2.32B | -66.77%-542M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -77.07%2.47B | -159.38%-288M | -815.69%-365M | 34.28%10.62B | -109.65%-695M | 765.09%10.78B | 392.17%485M | 113.78%51M | 93.61%7.91B | 40.77%7.2B |
Net common stock issuance | --0 | --0 | --0 | ---2.06B | ---812M | ---1.25B | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | 1.65%-238M | -29.86%-287M | -4.81%-218M | -3.65%-880M | 0.95%-209M | -17.48%-242M | 3.49%-221M | -2.46%-208M | -5.47%-849M | 0.00%-211M |
Cash dividends paid | -46.23%-737M | 33.33%-2M | -33.18%-566M | -29.36%-934M | 0.00%-2M | -30.57%-504M | -50.00%-3M | -28.01%-425M | -16.26%-722M | -100.00%-2M |
Net other fund-raising expenses | -94.90%5M | -56.25%7M | 0.00%5M | 194.27%148M | 111.74%29M | 38.03%98M | 166.67%16M | -61.54%5M | -212.95%-157M | -1,050.00%-247M |
Financing cash flow | -83.09%1.5B | -305.78%-570M | -98.27%-1.14B | 11.50%6.89B | -125.06%-1.69B | 1,124.97%8.88B | 170.84%277M | 35.31%-577M | 120.99%6.18B | 36.75%6.74B |
Net cash flow | ||||||||||
Beginning cash position | 17.63%18.26B | 42.83%18.26B | 42.37%21.14B | 29.87%14.85B | 104.07%21.28B | 31.72%15.53B | 27.42%12.78B | 29.87%14.85B | 41.95%11.43B | 52.03%10.43B |
Current changes in cash | -102.35%-135M | -99.71%8M | -39.65%-2.89B | 84.29%6.29B | -103.19%-141M | 523.47%5.76B | 56.15%2.74B | -47.29%-2.07B | 1.04%3.41B | -3.30%4.42B |
Effect of exchange rate changes | 500.00%6M | --5M | 33.33%4M | 66.67%5M | -50.00%1M | 200.00%1M | --0 | 50.00%3M | 200.00%3M | 0.00%2M |
Cash adjustments other than cash changes | --0 | -350.00%-5M | 200.00%1M | ---2M | ---1M | ---2M | --2M | ---1M | ---- | ---- |
End cash Position | -14.78%18.14B | 17.63%18.26B | 42.83%18.26B | 42.37%21.14B | 42.37%21.14B | 104.07%21.28B | 31.72%15.53B | 27.42%12.78B | 29.87%14.85B | 29.87%14.85B |
Free cash flow | 36.90%-1.67B | -72.74%744M | -9.86%-1.59B | 113.67%356M | 174.48%1.72B | -24.82%-2.65B | 20.38%2.73B | -229.55%-1.45B | -430.04%-2.6B | -611.38%-2.31B |
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 |