(FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | -122.97%-301.3M | 86.94%1.31B | 51.51%701.7M | 129.43%463.13M | 201.86M |
Net profit before non-cash adjustment | -106.80%-86.71M | 146.90%1.28B | 92.28%516.45M | 262.32%268.6M | --74.13M |
Total adjustment of non-cash items | -12.82%316.9M | 46.85%363.49M | 20.65%247.52M | 21.59%205.15M | --168.72M |
-Depreciation and amortization | 42.27%451.12M | 37.12%317.09M | 18.40%231.26M | 22.40%195.32M | --159.58M |
-Disposal profit | -289.84%-10.67M | -50.80%5.62M | 431.69%11.43M | 30,600.00%2.15M | --7K |
-Net exchange gains and losses | -735.97%-106.38M | 4.32%-12.73M | -24.75%-13.3M | -1,007.06%-10.66M | ---963K |
-Remuneration paid in stock | --11.81M | --0 | ---- | ---- | ---- |
-Other non-cash items | -154.18%-28.98M | 194.99%53.5M | -1.12%18.14M | 81.68%18.34M | --10.1M |
Changes in working capital | -62.61%-531.48M | -424.93%-326.85M | -486.53%-62.27M | 74.10%-10.62M | ---40.99M |
-Change in receivables | 270.82%155.32M | -125.91%-90.93M | -63.76%-40.25M | 61.84%-24.58M | ---64.42M |
-Change in inventory | -117.68%-618.58M | -322.26%-284.17M | -1,853.90%-67.3M | 160.50%3.84M | ---6.34M |
-Change in payables | -220.82%-42.32M | 57.60%35.02M | 414.80%22.22M | -79.74%4.32M | --21.31M |
-Provision for loans, leases and other losses | -274.60%-26.95M | -29.14%15.44M | 52.78%21.79M | 344.24%14.26M | --3.21M |
-Changes in other current assets | 147.05%1.05M | -274.74%-2.22M | 115.04%1.27M | -261.00%-8.45M | --5.25M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | 35.58%-2.41M | 65.45%-3.75M | 0.26%-10.85M | -308.18%-10.87M | -2.66M |
Interest received (cash flow from operating activities) | 432.87%12.34M | 9,545.83%2.32M | -11.11%24K | -70.97%27K | 93K |
Tax refund paid | -169.17%-339.37M | -125.62%-126.08M | -377.30%-55.88M | -59.51%-11.71M | -7.34M |
Other operating cash inflow (outflow) | -1K | 0 | 0 | 0 | 1K |
Operating cash flow | -153.26%-630.75M | 86.49%1.18B | 44.13%635M | 129.53%440.58M | --191.95M |
Investing cash flow | |||||
Net PPE purchase and sale | 57.65%-798.11M | -255.32%-1.88B | -32.82%-530.33M | 6.69%-399.29M | ---427.92M |
Net intangibles purchase and sale | 82.09%-400K | -106.95%-2.23M | 45.91%-1.08M | 67.24%-2M | ---6.09M |
Net business purchase and sale | ---110M | --0 | ---- | ---- | ---- |
Net changes in other investments | ---- | ---- | ---13.6M | ---- | ---- |
Investing cash flow | 51.84%-908.51M | -246.17%-1.89B | -35.82%-545.01M | 7.54%-401.28M | ---434.01M |
Financing cash flow | |||||
Net issuance payments of debt | -31.24%-117.83M | -627.35%-89.78M | -130.89%-12.34M | -82.33%39.96M | --226.18M |
Net common stock issuance | -100.03%-648K | 5,469.83%1.96B | -92.76%35.21M | 485.90%486M | --82.95M |
Increase or decrease of lease financing | ---- | ---- | ---133K | ---- | ---- |
Issuance fees | --0 | -25.77%-8.88M | ---7.06M | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---1K | ---- | ---- |
Financing cash flow | -106.36%-118.48M | 11,787.20%1.86B | -97.02%15.67M | 70.14%525.96M | --309.13M |
Net cash flow | |||||
Beginning cash position | 109.90%2.24B | 12.55%1.07B | 154.76%948.03M | 22.37%372.13M | --304.1M |
Current changes in cash | -242.93%-1.66B | 997.71%1.16B | -81.31%105.66M | 742.80%565.25M | --67.07M |
Effect of exchange rate changes | 735.97%106.38M | -4.32%12.73M | 24.75%13.3M | 1,007.06%10.66M | --963K |
Cash adjustments other than cash changes | -300.00%-2K | --1K | ---- | ---1K | ---- |
End cash Position | -69.27%688.22M | 109.90%2.24B | 12.55%1.07B | 154.76%948.03M | --372.13M |
Free cash flow | -107.78%-1.46B | -802.47%-702.4M | 170.29%99.99M | 115.28%36.99M | ---242.06M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data