FunPep
4881
Liberta
4935
True Data
4416
AR Advanced Technology
5578
Leoclan
7681
(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 | -1.39%37.65B | 7.78%38.18B | 20.28%35.42B | -9.56%29.45B | 3.60%32.56B | 4.53%31.43B | 4.43%30.07B | 19.17%28.79B | 0.51%24.16B | 16.41%24.04B |
Net profit before non-cash adjustment | 3.77%23.63B | 5.26%22.78B | 1.12%21.64B | -12.31%21.4B | 12.29%24.4B | 2.22%21.73B | 6.15%21.26B | 9.76%20.03B | -1.28%18.25B | -1.48%18.48B |
Total adjustment of non-cash items | -0.90%11.12B | 12.06%11.22B | 16.91%10.01B | 4.59%8.56B | -5.29%8.19B | 15.27%8.65B | -8.38%7.5B | 3.16%8.19B | 75.28%7.94B | 128.06%4.53B |
-Depreciation and amortization | 1.43%12.48B | 9.52%12.31B | 5.71%11.24B | 2.08%10.63B | 7.22%10.41B | 2.65%9.71B | 1.18%9.46B | 13.81%9.35B | 16.64%8.22B | 32.08%7.04B |
-Share of associates | 10.47%-573M | -39.13%-640M | 4.96%-460M | -2.54%-484M | 27.05%-472M | -19.81%-647M | -51.69%-540M | -71.15%-356M | 30.20%-208M | -520.83%-298M |
-Disposal profit | 4.48%-64M | -102.11%-67M | 569.28%3.18B | 64.27%-677M | -8,513.64%-1.9B | 95.15%-22M | 40.89%-454M | -884.62%-768M | 49.35%-78M | 86.71%-154M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---189M | ---- | ---- | ---- |
-Other non-cash items | -91.08%-728M | 90.33%-381M | -335.58%-3.94B | -737.32%-905M | 135.68%142M | 48.84%-398M | -1,797.56%-778M | -920.00%-41M | 100.24%5M | 3.55%-2.07B |
Changes in working capital | -30.79%2.89B | 10.91%4.18B | 835.55%3.77B | -1,606.67%-512M | -102.87%-30M | -20.02%1.05B | 126.86%1.31B | 128.55%577M | -297.36%-2.02B | 1,155.67%1.02B |
-Change in receivables | -149.82%-966M | 370.06%1.94B | 3.23%-718M | -168.01%-742M | 321.75%1.09B | 50.60%-492M | 27.88%-996M | 28.45%-1.38B | -365.84%-1.93B | 115.97%726M |
-Change in payables | -86.49%25M | -92.34%185M | 1,546.71%2.42B | -351.35%-167M | -118.50%-37M | -82.35%200M | 115.40%1.13B | 188.26%526M | 78.17%-596M | -159.78%-2.73B |
-Provision for loans, leases and other losses | 1,040.26%878M | -71.38%77M | -55.61%269M | 3,130.00%606M | -103.82%-20M | 199.62%524M | -170.79%-526M | 297.61%743M | -163.95%-376M | 228.49%588M |
-Changes in other current assets | -68.01%413M | 58.60%1.29B | 7.25%814M | 91.18%759M | 62.70%397M | 140.67%244M | 52.64%-600M | -1,408.33%-1.27B | -258.49%-84M | -3.64%53M |
-Changes in other current liabilities | 270.95%2.54B | -30.46%685M | 201.76%985M | 33.74%-968M | -355.87%-1.46B | -75.15%571M | 17.48%2.3B | 102.69%1.96B | -59.57%965M | 780.06%2.39B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -11.66%-249M | -6.70%-223M | -1.95%-209M | -8.47%-205M | -11.83%-189M | 13.33%-169M | -7.73%-195M | 0.55%-181M | -24.66%-182M | -21.67%-146M |
Interest received (cash flow from operating activities) | 70.90%1.6B | -20.24%938M | 53.93%1.18B | -44.31%764M | 11.64%1.37B | 13.69%1.23B | 10.64%1.08B | 2.52%977M | -0.21%953M | 7.42%955M |
Tax refund paid | -24.42%-7.89B | 14.28%-6.34B | -9.22%-7.4B | 13.58%-6.78B | -9.66%-7.84B | -7.63%-7.15B | 2.72%-6.64B | -17.36%-6.83B | 15.05%-5.82B | -9.95%-6.85B |
Other operating cash inflow (outflow) | 0 | 0 | 0 | -1M | 0 | 0 | 0 | 0 | 0 | -200.00%-1M |
Operating cash flow | -4.42%31.11B | 12.29%32.55B | 24.78%28.99B | -10.32%23.23B | 2.23%25.9B | 4.23%25.34B | 6.82%24.31B | 19.08%22.76B | 6.21%19.11B | 18.48%17.99B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -6.40%-23.4B | 31.46%-21.99B | -27.19%-32.08B | -18.93%-25.22B | -23.09%-21.21B | 6.50%-17.23B | 11.82%-18.43B | 28.52%-20.9B | -39.21%-29.24B | -124.20%-21B |
Net intangibles purchase and sale | 10.70%-459M | -34.55%-514M | 3.05%-382M | -7.07%-394M | -94.71%-368M | -101.06%-189M | 83.74%-94M | -88.27%-578M | -137.98%-307M | 50.00%-129M |
Net business purchase and sale | 13.13%-430M | -88.21%-495M | -128.70%-263M | ---115M | ---- | -8.72%-1.21B | -622.73%-1.11B | 93.28%-154M | ---2.29B | ---- |
Net investment product transactions | -93.20%38M | -36.26%559M | 183.82%877M | -84.01%309M | -9.33%1.93B | 163.99%2.13B | -632.27%-3.33B | -81.71%626M | -78.02%3.42B | 238.98%15.57B |
Advance cash and loans provided to other parties | -312.50%-33M | 93.60%-8M | 39.61%-125M | 60.19%-207M | -3.79%-520M | -347.32%-501M | 11.11%-112M | -68.00%-126M | 54.82%-75M | 66.46%-166M |
Repayment of advance payments to other parties and cash income from loans | -6.64%197M | -4.09%211M | -35.86%220M | 190.68%343M | 25.53%118M | -47.78%94M | 21.62%180M | -3.27%148M | -52.92%153M | -9.47%325M |
Net changes in other investments | 17.89%-257M | -268.28%-313M | 261.74%186M | -164.25%-115M | 1,276.92%179M | -13.33%13M | 1,600.00%15M | 0.00%-1M | 96.43%-1M | -2,700.00%-28M |
Investing cash flow | -7.95%-24.34B | 28.57%-22.55B | -24.27%-31.57B | -27.86%-25.4B | -17.61%-19.87B | 26.18%-16.89B | -9.05%-22.88B | 25.94%-20.98B | -421.80%-28.33B | 75.38%-5.43B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -28.47%5.85B | 32.81%8.18B | -1.66%6.16B | 2.72%6.26B | 257.25%6.1B | -9.06%-3.88B | -132.52%-3.55B | 93.11%10.93B | 35.48%5.66B | -72.11%4.18B |
Net common stock issuance | -23.99%-3.72B | -423.73%-3B | ---573M | --0 | 51.89%-1.48B | -479.58%-3.07B | -228.57%-529M | ---161M | --0 | -2,189.53%-3.99B |
Cash dividends paid | -20.23%-6.47B | -20.35%-5.38B | 4.18%-4.47B | 3.13%-4.67B | -6.92%-4.82B | -5.85%-4.51B | -12.44%-4.26B | 5.04%-3.79B | -17.40%-3.99B | -8.39%-3.4B |
Cash dividends for minorities | -40.00%-7M | 16.67%-5M | -20.00%-6M | 0.00%-5M | 37.50%-5M | -14.29%-8M | -40.00%-7M | -66.67%-5M | 40.00%-3M | ---5M |
Net other fund-raising expenses | -2,033.33%-58M | 100.86%3M | -199.14%-347M | 69.55%-116M | -87.68%-381M | -1,294.12%-203M | 54.55%17M | 122.92%11M | 40.74%-48M | 38.17%-81M |
Financing cash flow | -2,019.23%-4.41B | -127.40%-208M | -48.47%759M | 352.23%1.47B | 94.99%-584M | -39.96%-11.66B | -219.22%-8.33B | 331.03%6.99B | 149.18%1.62B | -127.68%-3.3B |
Net cash flow | ||||||||||
Beginning cash position | 35.34%39.46B | -3.98%29.16B | -1.47%30.37B | 22.15%30.82B | -10.85%25.23B | -19.20%28.3B | 32.24%35.03B | -23.56%26.49B | 40.87%34.65B | 27.68%24.6B |
Current changes in cash | -75.91%2.36B | 637.08%9.79B | -160.43%-1.82B | -112.84%-700M | 269.57%5.45B | 53.45%-3.21B | -178.82%-6.91B | 215.23%8.76B | -182.02%-7.6B | 83.82%9.27B |
Effect of exchange rate changes | 91.39%978M | -16.64%511M | 149.19%613M | 341.18%246M | -171.33%-102M | 561.29%143M | 85.91%-31M | 62.00%-220M | -187.33%-579M | 128.62%663M |
Cash adjustments other than cash changes | -200.00%-1M | 0.00%1M | --1M | ---- | --241M | ---- | --211M | ---- | -85.25%18M | --122M |
End cash Position | 8.45%42.8B | 35.34%39.46B | -3.98%29.16B | -1.47%30.37B | 22.15%30.82B | -10.85%25.23B | -19.20%28.3B | 32.24%35.03B | -23.56%26.49B | 40.87%34.65B |
Free cash flow | -27.24%7.13B | 369.48%9.8B | -15.46%-3.64B | -201.84%-3.15B | -56.67%3.09B | 44.44%7.14B | 880.56%4.94B | 104.58%504M | -207.40%-11.01B | -165.45%-3.58B |
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 |