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 | 52.13%92.57B | -4.51%60.85B | 29.29%63.73B | -35.27%49.29B | 1.03%76.15B | -8.82%75.38B | 10.40%82.67B | -24.62%74.88B | -5.39%99.33B | 11.86%104.99B |
Net profit before non-cash adjustment | 97.16%54.69B | -38.74%27.74B | 466.40%45.28B | 16.19%7.99B | -46.70%6.88B | -75.58%12.91B | 26.40%52.87B | -12.57%41.82B | -39.20%47.84B | 116.48%78.69B |
Total adjustment of non-cash items | -24.46%30.73B | 10.70%40.68B | -25.20%36.74B | -12.85%49.12B | -8.07%56.36B | 62.78%61.31B | 1.51%37.67B | -9.57%37.11B | 5.94%41.03B | 18.54%38.73B |
-Depreciation and amortization | 4.40%47.77B | 7.44%45.76B | 4.74%42.59B | -6.11%40.66B | -7.51%43.31B | 6.50%46.83B | 8.86%43.97B | 0.59%40.39B | 21.82%40.16B | -11.94%32.96B |
-Reversal of impairment losses recognized in profit and loss | 800.34%10.72B | 42.98%1.19B | -43.02%833M | -80.71%1.46B | -48.60%7.58B | 81,838.89%14.75B | --18M | ---- | ---- | ---- |
-Share of associates | -48.55%-9.13B | -76.96%-6.14B | -29,033.33%-3.47B | 100.36%12M | 17.73%-3.32B | 38.05%-4.03B | -28.45%-6.51B | 5.15%-5.07B | -5.70%-5.34B | -18.33%-5.06B |
-Disposal profit | -632.22%-26.86B | -378.85%-3.67B | -153.68%-766M | 166.56%1.43B | -764.52%-2.14B | -48.50%-248M | -5,666.67%-167M | 101.47%3M | 84.05%-204M | -50.12%-1.28B |
-Net exchange gains and losses | -307.55%-2.69B | 130.61%1.3B | -49.17%-4.24B | -175.13%-2.84B | 80.62%3.78B | 169.58%2.1B | -185.93%-3.01B | 4.78%3.5B | 295.44%3.34B | 52.77%-1.71B |
-Other non-cash items | 387.14%10.91B | 24.58%2.24B | -78.59%1.8B | 17.46%8.4B | 271.96%7.15B | -42.90%1.92B | 295.24%3.37B | -155.97%-1.72B | -77.70%3.08B | 246.13%13.81B |
Changes in working capital | 194.58%7.15B | 58.66%-7.56B | -133.87%-18.3B | -160.63%-7.82B | 1,019.25%12.91B | 114.66%1.15B | -93.98%-7.86B | -138.77%-4.05B | 184.13%10.46B | -150.05%-12.43B |
-Change in receivables | -119.82%-2.83B | 640.41%14.26B | 58.62%-2.64B | -186.25%-6.38B | 28.09%7.39B | -7.65%5.77B | 140.45%6.25B | -206.80%-15.45B | 314.97%14.46B | -123.20%-6.73B |
-Change in inventory | 337.79%11.07B | 77.97%-4.66B | -1,395.53%-21.14B | -58.68%1.63B | 43.01%3.95B | 123.24%2.76B | -1,934.76%-11.88B | -3.36%-584M | 96.17%-565M | -385.42%-14.74B |
-Change in payables | 142.32%5.97B | -442.88%-14.1B | 361.51%4.11B | 48.86%-1.57B | 71.88%-3.07B | -131.51%-10.93B | -160.02%-4.72B | 354.13%7.87B | -126.47%-3.1B | 255.35%11.7B |
-Provision for loans, leases and other losses | 62.85%-224M | -167.60%-603M | 732.62%892M | -138.63%-141M | 488.30%365M | -126.48%-94M | 14.89%355M | 178.63%309M | 66.89%-393M | -2,474.00%-1.19B |
-Changes in other current assets | -177.48%-6.84B | -613.33%-2.46B | 135.09%480M | -132.01%-1.37B | 17.16%4.27B | 70.58%3.65B | -43.72%2.14B | 7,814.58%3.8B | 103.27%48M | 20.91%-1.47B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -25.39%-3.37B | -55.44%-2.69B | 23.88%-1.73B | 16.97%-2.27B | -1.07%-2.73B | -15.20%-2.71B | -14.42%-2.35B | 11.93%-2.05B | 14.87%-2.33B | 10.38%-2.74B |
Interest received (cash flow from operating activities) | 45.85%7.87B | 24.55%5.4B | -18.23%4.33B | -25.50%5.3B | 69.87%7.11B | 11.41%4.19B | 7.71%3.76B | -62.79%3.49B | 206.00%9.38B | 37.57%3.07B |
Tax refund paid | 54.81%-7.92B | -54.71%-17.53B | -74.43%-11.33B | 29.08%-6.5B | 29.55%-9.16B | 10.63%-13B | -75.80%-14.55B | 53.70%-8.28B | 1.76%-17.88B | -33.90%-18.2B |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0.00%-1M | -1M | 0 | 0 | -38,182.35%-6.51B |
Operating cash flow | 93.68%89.15B | -16.31%46.03B | 20.02%55B | -35.79%45.82B | 11.77%71.37B | -8.16%63.85B | 2.19%69.53B | -23.12%68.04B | 9.79%88.5B | 1.49%80.61B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -5.90%-44.79B | -10.47%-42.29B | -103.28%-38.28B | 62.72%-18.83B | 23.73%-50.51B | -16.78%-66.22B | 7.26%-56.71B | -2.92%-61.14B | -45.20%-59.41B | -3.24%-40.91B |
Net intangibles purchase and sale | 7.65%-604M | -244.21%-654M | 56.92%-190M | -37.81%-441M | 43.66%-320M | -120.16%-568M | 83.86%-258M | -172.87%-1.6B | -66.95%-586M | 65.35%-351M |
Net business purchase and sale | ---12.46B | --0 | ---4M | --0 | ---- | ---2.69B | ---- | ---- | ---201M | ---- |
Net investment product transactions | 408.56%30.73B | 107.13%6.04B | 426.53%2.92B | 444.10%554M | 98.36%-161M | -2,875.45%-9.82B | -323.08%-330M | 90.00%-78M | 71.76%-780M | 58.95%-2.76B |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | -341.55%-1.93B | 79.54%-438M | ---2.14B | ---- |
Net changes in other investments | -249.03%-2.6B | 172.34%1.74B | -241,200.00%-2.41B | -99.82%1M | 1,218.60%567M | -92.14%43M | -55.24%547M | 147.60%1.22B | -409.28%-2.57B | 14.17%830M |
Investing cash flow | 15.46%-29.72B | 7.41%-35.16B | -102.85%-37.97B | 62.88%-18.72B | 36.38%-50.43B | -35.07%-79.26B | 5.41%-58.68B | 5.55%-62.04B | -52.06%-65.68B | 7.39%-43.2B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 48.83%-1.71B | 86.12%-3.34B | -323.58%-24.04B | 244.23%10.75B | -144.47%-7.46B | 580.21%16.76B | -192.55%-3.49B | 148.33%3.77B | 41.29%-7.8B | 42.07%-13.29B |
Net common stock issuance | -105.54%-9.27B | ---4.51B | --0 | --0 | -104.12%-4M | -88.37%97M | -13.22%834M | 155.07%961M | -426.78%-1.75B | --534M |
Increase or decrease of lease financing | -23.71%-1.2B | -8.38%-970M | -259.44%-895M | 48.98%-249M | -238.89%-488M | 70.19%-144M | 39.85%-483M | -17.91%-803M | -13.69%-681M | -44.69%-599M |
Cash dividends paid | -45.78%-15.13B | -59.98%-10.38B | -49.93%-6.49B | 49.99%-4.33B | -0.02%-8.65B | 0.00%-8.65B | 0.00%-8.65B | 16.63%-8.65B | -140.34%-10.37B | -25.14%-4.32B |
Cash dividends for minorities | -193.15%-6.59B | -338.01%-2.25B | -76.29%-513M | 67.59%-291M | 31.61%-898M | -113.84%-1.31B | 79.99%-614M | -6.20%-3.07B | -88.09%-2.89B | -29.95%-1.54B |
Net other fund-raising expenses | -14,500.00%-146M | 99.27%-1M | -6,750.00%-137M | 0.00%-2M | 98.37%-2M | 79.77%-123M | -232.46%-608M | 188.95%459M | -144.95%-516M | -1.46%1.15B |
Financing cash flow | -58.75%-34.04B | 33.14%-21.44B | -645.04%-32.07B | 133.63%5.88B | -363.79%-17.5B | 150.98%6.63B | -77.56%-13.01B | 69.48%-7.33B | -32.93%-24.01B | 32.67%-18.06B |
Net cash flow | ||||||||||
Beginning cash position | -6.41%104.12B | -7.59%111.25B | 46.16%120.39B | 1.99%82.37B | -9.68%80.76B | -1.33%89.42B | -3.62%90.63B | -8.12%94.03B | 30.21%102.34B | 20.43%78.6B |
Current changes in cash | 340.24%25.39B | 29.73%-10.57B | -145.60%-15.04B | 856.76%32.99B | 139.31%3.45B | -305.17%-8.77B | -63.52%-2.17B | -11.54%-1.32B | -106.13%-1.19B | 224.82%19.36B |
Effect of exchange rate changes | 96.91%6.75B | -41.98%3.43B | 17.40%5.91B | 256.55%5.03B | -1,047.50%-3.21B | -129.32%-280M | 142.16%955M | 68.18%-2.27B | -192.05%-7.12B | 4.90%7.73B |
Cash adjustments other than cash changes | ---- | --14M | ---- | ---- | 248.60%1.37B | 39,200.00%393M | -99.46%1M | 18,700.00%186M | 99.97%-1M | ---3.35B |
End cash Position | 30.87%136.26B | -6.41%104.12B | -7.59%111.25B | 46.16%120.39B | 1.99%82.37B | -9.68%80.76B | -1.33%89.42B | -3.62%90.63B | -8.12%94.03B | 30.21%102.34B |
Free cash flow | 7,022.63%42.81B | -96.15%601M | -31.17%15.62B | 14.03%22.7B | 479.79%19.91B | -147.75%-5.24B | 122.35%10.98B | -82.26%4.94B | -28.37%27.82B | 1.40%38.84B |
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 |