TRaaS On Product
6696
Axel Mark
3624
Wintest
6721
GMO AD Partners
4784
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 | 50.35%752.33M | 461.36%500.39M | 158.63%89.14M | -116.62%-152.04M | 81.20%-70.19M | -377.49%-373.4M | 147.01%134.56M | -221.45%-286.25M | 363.71%235.69M | -110.56%-89.38M |
Net profit before non-cash adjustment | -80.99%38.02M | 316.79%200.01M | 203.13%47.99M | 87.95%-46.53M | -74.71%-386.1M | -179.52%-221M | 57.11%277.91M | 138.46%176.89M | -1,323.82%-459.94M | -68.59%37.58M |
Total adjustment of non-cash items | 253.51%359.34M | 171.22%101.65M | -81.49%37.48M | -59.03%202.45M | 127.63%494.13M | 225.07%217.07M | 143.01%66.78M | -140.16%-155.25M | 137.20%386.57M | 36.34%162.97M |
-Depreciation and amortization | 42.80%309.92M | 34.93%217.03M | -7.67%160.84M | -1.97%174.21M | 7.66%177.71M | 2.25%165.06M | 9.28%161.44M | -46.15%147.73M | 23.13%274.34M | 1.98%222.8M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 67.92%150.57M | -14.17%89.67M | --104.47M | ---- | -48.66%103.57M | 645.28%201.72M | --27.07M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -353.68%-13.35M | 111.53%5.26M |
-Disposal profit | 370.13%137.71M | 152.52%29.29M | -1,264.16%-55.78M | -82.89%4.79M | 2,757.04%28M | 103.04%980K | 91.32%-32.27M | -46,531.71%-371.92M | 106.90%801K | 75.01%-11.61M |
-Net exchange gains and losses | -101.18%-1.76M | 412.94%149.77M | 49.52%-47.86M | ---94.81M | ---- | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 29.51%-33.48M | ---47.5M |
-Other non-cash items | 70.61%-86.53M | -1,392.27%-294.44M | 38.94%-19.73M | -116.26%-32.32M | 471.90%198.75M | 14.34%-53.44M | -80.14%-62.39M | 20.30%-34.63M | -31.51%-43.45M | -386.25%-33.04M |
Changes in working capital | 78.62%354.98M | 5,312.15%198.73M | 101.19%3.67M | -72.80%-307.96M | 51.76%-178.22M | -75.84%-369.48M | 31.75%-210.12M | -199.62%-307.89M | 206.60%309.06M | -147.77%-289.93M |
-Change in receivables | -96.39%8.65M | -54.94%239.61M | 195.05%531.79M | 156.18%180.24M | -174.89%-320.84M | 152.68%428.43M | -18.65%-813.29M | -381.77%-685.45M | 142.58%243.27M | -200.77%-571.35M |
-Change in inventory | 23,723.36%134.6M | -99.85%565K | 177.65%379.19M | -45.95%-488.34M | -2,821.30%-334.58M | -88.65%12.3M | 199.74%108.33M | -143.63%-108.61M | 2,382.56%248.95M | 2,773.35%10.03M |
-Change in payables | 113.13%80.3M | 19.39%-611.62M | -273.92%-758.76M | 15.76%436.26M | 165.71%376.86M | -191.15%-573.53M | 54.24%629.24M | 284.67%407.96M | -178.95%-220.92M | 440.66%279.83M |
-Provision for loans, leases and other losses | 91.80%-9.58M | -233.04%-116.78M | 443.74%87.78M | 73.82%-25.54M | -182.46%-97.54M | 54.87%-34.53M | -5,392.19%-76.53M | --1.45M | ---- | ---- |
-Changes in other current assets | -84.75%107.52M | 398.28%704.9M | 45.12%-236.32M | -288.77%-430.58M | 231.82%228.09M | -477.28%-173.04M | -136.05%-29.98M | 635.67%83.15M | -189.71%-15.52M | -76.19%17.3M |
-Changes in other current liabilities | 286.74%33.49M | -128,014.29%-17.94M | -100.07%-14K | 166.20%20M | -3.85%-30.21M | -4.28%-29.09M | -336.64%-27.9M | -111.99%-6.39M | 306.93%53.28M | -152.47%-25.75M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -151.65%-18.93M | 4.20%-7.52M | -63.30%-7.85M | -4.81M | ||||||
Interest received (cash flow from operating activities) | 24.33%32.51M | 14.98%26.15M | 6.77%22.74M | -10.46%21.3M | 9.20%23.79M | 12.72%21.78M | 2.30%19.32M | 12.02%18.89M | 9.03%16.86M | -2.09%15.47M |
Tax refund paid | 57.71%-33.12M | -262.11%-78.33M | -262.75%-21.63M | 77.46%-5.96M | -94.64%-26.46M | 76.24%-13.59M | -1,508.12%-57.22M | 80.64%-3.56M | 51.68%-18.37M | 30.70%-38.02M |
Other operating cash inflow (outflow) | -102.81%-5M | 1,300.49%178.08M | -155.14%-14.83M | 96.57%-5.81M | -16,960,900.00%-169.61M | -99.98%1K | -62.50%6M | 323.42%16M | 3.78M | 0 |
Operating cash flow | 17.62%727.79M | 815.86%618.77M | 145.86%67.56M | 39.24%-147.33M | 33.61%-242.47M | -455.71%-365.22M | 140.28%102.67M | -207.13%-254.92M | 312.59%237.96M | -114.29%-111.93M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 6.21%-186.97M | -6,428.54%-199.35M | 108.84%3.15M | 84.56%-35.64M | -11.53%-230.89M | -41.71%-207.02M | -122.19%-146.09M | 183.60%658.24M | -484.79%-787.41M | -49.59%-134.65M |
Net intangibles purchase and sale | 52.04%-1.75M | 92.06%-3.66M | 54.10%-46.06M | -383.66%-100.34M | -186.94%-20.75M | -83.78%-7.23M | 27.11%-3.93M | -2,817.30%-5.4M | 63.00%-185K | ---500K |
Net business purchase and sale | 92.27%-63.15M | ---817.25M | --0 | ---- | --6.26M | ---- | ---- | ---9.39M | ---- | ---- |
Net investment product transactions | 8,907.65%85.17M | 90.14%-967K | -110.83%-9.81M | 1,049.85%90.53M | -117.65%-9.53M | -67.13%53.99M | 15.57%164.26M | 1,790.57%142.13M | 5.28%-8.41M | -137.03%-8.88M |
Advance cash and loans provided to other parties | --0 | ---1M | --0 | -66.67%-2.5M | -50.00%-1.5M | 83.33%-1M | -155.32%-6M | 47.78%-2.35M | -73.08%-4.5M | -420.00%-2.6M |
Repayment of advance payments to other parties and cash income from loans | 43.54%2.4M | -51.75%1.67M | 5.13%3.47M | -52.51%3.3M | -66.94%6.94M | -67.80%20.99M | 191.54%65.19M | 13.89%22.36M | 50.17%19.63M | -51.35%13.07M |
Net changes in other investments | -208.03%-1.83M | 113.09%1.69M | -7,850.90%-12.94M | 116.77%167K | 42.66%-996K | 78.56%-1.74M | 10.87%-8.1M | -45.60%-9.09M | -116.78%-6.24M | 4,938.23%37.21M |
Investing cash flow | 83.69%-166.14M | -1,538.22%-1.02B | -39.79%-62.19M | 82.24%-44.49M | -76.38%-250.47M | -317.40%-142.01M | -91.80%65.32M | 201.19%796.5M | -716.98%-787.12M | -138.25%-96.35M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 61.56%-227.33M | -233.15%-591.41M | 53.91%444.18M | -42.28%288.59M | --500M | ---- | ---- | ---- | ---- | ---- |
Net common stock issuance | --585M | --0 | ---6K | --0 | ---- | ---- | ---32K | ---- | -41.18%-24K | ---17K |
Cash dividends paid | -45.47%-62.81M | -40.16%-43.18M | 2.36%-30.8M | 26.00%-31.55M | 32.27%-42.63M | -50.00%-62.94M | 2.63%-41.96M | 0.00%-43.09M | 0.59%-43.09M | 0.00%-43.35M |
Net other fund-raising expenses | 13.44%-4.51M | 19.98%-5.21M | 20.84%-6.51M | 12.52%-8.22M | -4.15%-9.4M | 93.49%-9.03M | -3,309.45%-138.59M | -9.51%-4.07M | -3.63%-3.71M | 0.00%-3.58M |
Financing cash flow | 145.38%290.35M | -257.25%-639.79M | 63.52%406.86M | -44.46%248.82M | 722.43%447.97M | 60.15%-71.97M | -282.93%-180.59M | -0.70%-47.16M | 0.26%-46.83M | -0.04%-46.95M |
Net cash flow | ||||||||||
Beginning cash position | -31.86%2B | 18.83%2.93B | 1.59%2.47B | -0.73%2.43B | -19.90%2.45B | -0.14%3.06B | 17.03%3.06B | -19.85%2.62B | -4.22%3.26B | 32.64%3.41B |
Current changes in cash | 181.93%852.01M | -352.26%-1.04B | 623.21%412.23M | 226.75%57M | 92.24%-44.97M | -4,498.57%-579.19M | -102.55%-12.6M | 182.96%494.42M | -133.51%-595.99M | -136.68%-255.23M |
Effect of exchange rate changes | -31.03%72.37M | 98.57%104.93M | 387.03%52.84M | -167.68%-18.41M | 193.46%27.2M | -447.12%-29.11M | 117.13%8.39M | 5.95%-48.94M | -146.63%-52.03M | -21.73%111.59M |
Cash adjustments other than cash changes | --1K | ---- | 300.00%2K | 0.00%-1K | 50.00%-1K | ---2K | ---- | ---2K | ---- | ---- |
End cash Position | 46.22%2.92B | -31.86%2B | 18.83%2.93B | 1.59%2.47B | -0.73%2.43B | -19.90%2.45B | -0.14%3.06B | 17.03%3.06B | -19.85%2.62B | -4.22%3.26B |
Free cash flow | 29.41%535.84M | 997.11%414.08M | 83.85%-46.16M | 44.34%-285.87M | 11.46%-513.63M | -1,052.32%-580.1M | 87.76%-50.34M | 25.30%-411.18M | -122.03%-550.47M | -135.94%-247.93M |
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 |