(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 | 53.78%1.12B | 152.73%87.76M | -40.94%332.3M | 1,005.43%320.68M | 3.11%378.3M | 55.86%727.67M | 48.83%-166.42M | 39.03%562.63M | 71.02%-35.42M | -28.01%366.88M |
Net profit before non-cash adjustment | -32.38%283.85M | -58.46%54.12M | -6.33%94.69M | -23.77%85.73M | -35.04%49.31M | 69.05%419.75M | 164.59%130.3M | 8.14%101.09M | 92.17%112.46M | 61.30%75.9M |
Total adjustment of non-cash items | -22.00%214.67M | 3.24%102.93M | -26.69%81.54M | 22.72%93.34M | -437.32%-63.14M | 15.66%275.24M | 33.50%99.7M | 10.93%111.23M | 20.13%76.06M | -3,896.94%-11.75M |
-Depreciation and amortization | -1.13%261.44M | 0.64%65.79M | -2.42%65.22M | -1.35%66.19M | -1.37%64.24M | 2.59%264.44M | -0.13%65.37M | 2.29%66.84M | 5.59%67.1M | 2.68%65.13M |
-Share of associates | 53.56%-27.56M | 93.74%-3.22M | -481.01%-6.33M | -420.10%-7.56M | -94.96%-10.45M | -1,245.32%-59.34M | -1,836.08%-51.44M | -382.30%-1.09M | 37.45%-1.45M | -11.07%-5.36M |
-Disposal profit | -99.61%153K | --153K | --0 | --0 | --0 | --39.05M | --0 | --15.26M | --23.79M | --0 |
-Other non-cash items | -162.29%-19.36M | -53.12%40.21M | -25.04%22.65M | 359.43%34.71M | -63.49%-116.93M | 301.96%31.09M | 1,269.89%85.77M | -14.03%30.22M | -740.10%-13.38M | -21.44%-71.53M |
Changes in working capital | 1,798.54%620.52M | 82.52%-69.3M | -55.45%156.07M | 163.24%141.61M | 29.53%392.13M | 268.54%32.68M | 11.74%-396.42M | 66.06%350.31M | 8.25%-223.94M | -34.60%302.73M |
-Change in receivables | 42.62%-29.27M | -60.89%159.36M | 65.09%-243.5M | -28.11%-827.57M | -0.30%882.44M | 52.73%-51M | 48.93%407.43M | 18.90%-697.51M | -110.21%-646.01M | 12.61%885.09M |
-Change in inventory | -1,784.63%-14.83M | 335.78%3.15M | -1,374.97%-19.2M | 165.59%667K | 820.00%552K | -124.86%-787K | -112.74%-1.34M | 31.41%1.51M | -267.15%-1.02M | 110.15%60K |
-Change in payables | 1,081.31%670.23M | 74.77%-202.25M | -58.73%438.78M | 119.76%953.68M | 18.60%-519.98M | 43.88%56.74M | -12.60%-801.71M | -2.99%1.06B | 2,362.52%433.97M | -76.35%-638.82M |
-Change in accrued expense | -331.92%-14.38M | -404.99%-12.11M | 20.25%8.64M | 71.25%9.17M | -94.76%-20.09M | 105.47%6.2M | 112.59%3.97M | 118.26%7.19M | 113.92%5.36M | -166.21%-10.31M |
-Provision for loans, leases and other losses | -31.95%41.34M | 4.58%-13.84M | -1.00%-29.69M | -5.98%35.66M | -26.24%49.2M | -2.06%60.74M | -436.27%-14.5M | -266.85%-29.39M | 71.61%37.92M | 52.93%66.71M |
-Changes in other current assets | 16.93%-32.57M | -137.08%-3.61M | -80.08%1.04M | ---- | ---- | -138.96%-39.21M | -43.21%9.73M | -75.35%5.23M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 31.40%-3.06M | 43.21%-715K | 2.36%-787K | 44.76%-643K | 25.71%-913K | 22.16%-4.46M | 24.11%-1.26M | 22.43%-806K | 21.56%-1.16M | 20.45%-1.23M |
Interest received (cash flow from operating activities) | 11.14%22.54M | 4.17%724K | 6.43%761K | -3.46%669K | 12.15%20.38M | 13.02%20.28M | -29.80%695K | -30.31%715K | -34.44%693K | 22.23%18.18M |
Tax refund paid | -19.21%-133.97M | 0 | -36.54%-59.08M | 0 | -8.36%-74.89M | -288.85%-112.38M | 0 | -148.30%-43.27M | 0 | -362.26%-69.11M |
Other operating cash inflow (outflow) | 131.99%23.2M | -1K | -100.01%-1K | 1K | 23.2M | 1,000,100.00%10M | 0 | 1,000,100.00%10M | 0 | 0 |
Operating cash flow | 60.31%1.03B | 152.56%87.77M | -48.38%273.19M | 993.62%320.71M | 9.97%346.08M | 42.41%641.11M | 48.76%-166.98M | 36.67%529.27M | 69.89%-35.89M | -38.05%314.71M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 29.58%-84.98M | 23.22%-14.1M | 86.64%-10.87M | 16.39%-4.5M | -257.04%-55.52M | -128.14%-120.67M | -282.66%-18.36M | -192.88%-81.38M | -665.58%-5.38M | 20.69%-15.55M |
Net intangibles purchase and sale | -604.98%-37.36M | ---6.47M | ---16.5M | 74.66%-735K | -469.17%-13.66M | 89.37%-5.3M | --0 | --0 | ---2.9M | 85.21%-2.4M |
Net investment product transactions | ---33M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Advance cash and loans provided to other parties | 89.23%-2.16M | --0 | ---- | ---- | ---- | ---20M | --0 | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | -49.64%42.34M | -85.07%9.17M | 166.55%18.76M | 7.47%7.21M | -19.16%7.21M | 129.38%84.08M | 519.56%61.42M | -16.35%7.04M | -28.79%6.7M | 0.00%8.91M |
Net changes in other investments | ---7M | ---1M | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 0.00%1K |
Investing cash flow | -97.36%-122.16M | -205.43%-45.4M | 82.24%-16.76M | 224.84%1.97M | -585.86%-61.97M | 7.39%-61.9M | 290.66%43.06M | -236.39%-94.34M | -114.73%-1.58M | 66.43%-9.04M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 13.92%-278.74M | 25.98%-72.49M | -13.33%-72.49M | 27.95%-58.33M | 6.82%-75.43M | 0.00%-323.81M | 0.00%-97.94M | 0.00%-63.97M | 0.00%-80.95M | 0.00%-80.95M |
Increase or decrease of lease financing | 25.81%-11.85M | 24.32%-2.56M | 25.79%-2.95M | 25.58%-3.18M | 27.21%-3.16M | 5.33%-15.97M | 17.96%-3.38M | 5.82%-3.98M | -0.56%-4.27M | -1.45%-4.34M |
Cash dividends paid | -25.04%-76.13M | -318.18%-46K | -55.10%-76K | -24.88%-75.26M | -34.05%-752K | -19.61%-60.89M | 66.67%-11K | 14.04%-49K | -19.78%-60.27M | -11.53%-561K |
Net other fund-raising expenses | ---1K | --0 | --0 | --0 | 0.00%-1K | ---- | ---- | ---- | ---- | 0.00%-1K |
Financing cash flow | 8.47%-366.72M | 25.89%-75.09M | -11.07%-75.52M | 6.00%-136.76M | 7.58%-79.35M | -2.32%-400.66M | 0.75%-101.32M | 0.37%-68M | -7.36%-145.49M | -0.14%-85.86M |
Net cash flow | ||||||||||
Beginning cash position | 11.26%1.76B | 17.41%2.34B | 32.82%2.15B | 9.06%1.97B | 11.26%1.76B | -0.52%1.59B | -2.30%1.99B | -7.03%1.62B | -9.24%1.81B | -0.52%1.59B |
Current changes in cash | 201.80%538.87M | 85.47%-32.72M | -50.69%180.92M | 201.62%185.92M | -6.85%204.76M | 2,269.54%178.55M | 50.01%-225.24M | 26.11%366.93M | 25.01%-182.96M | -44.40%219.82M |
Cash adjustments other than cash changes | 200.00%1K | --0 | ---- | ---- | --1K | 50.00%-1K | ---- | ---- | ---- | ---- |
End cash Position | 30.55%2.3B | 30.55%2.3B | 17.41%2.34B | 32.82%2.15B | 9.06%1.97B | 11.26%1.76B | 11.26%1.76B | -2.30%1.99B | -7.03%1.62B | -9.24%1.81B |
Free cash flow | 75.76%905.4M | 136.26%67.2M | -45.11%245.83M | 814.22%315.48M | -6.69%276.9M | 48.27%515.14M | 48.29%-185.34M | 26.69%447.89M | 63.15%-44.17M | -37.15%296.76M |
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 |
No Data
No Data