(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 | -40.12%229.66M | 283.11%383.55M | 23.45%-209.47M | -523.86%-273.64M | 64.56M |
Net profit before non-cash adjustment | -1,687.34%-897.45M | 152.64%56.54M | 89.61%-107.4M | -3,021.84%-1.03B | --35.37M |
Total adjustment of non-cash items | 127.47%483.11M | 8.26%212.38M | -74.69%196.18M | 980.15%775.16M | --71.76M |
-Depreciation and amortization | 8.16%79.26M | 5.80%73.28M | 6.26%69.27M | 58.13%65.18M | --41.22M |
-Share of associates | --319.44M | --0 | ---- | --683.56M | ---- |
-Disposal profit | -42.02%79.65M | 24.18%137.37M | 844.29%110.62M | -59.83%11.72M | --29.17M |
-Net exchange gains and losses | ---- | ---- | ---171K | ---- | --564K |
-Other non-cash items | 173.78%4.75M | -89.46%1.74M | 11.95%16.46M | 1,706.27%14.7M | --814K |
Changes in working capital | 461.84%644.01M | 138.43%114.63M | -1,854.56%-298.25M | 64.17%-15.26M | ---42.58M |
-Change in receivables | 98.73%-3.01M | -98.28%-236.39M | -510.74%-119.22M | -107.20%-19.52M | --271.19M |
-Change in inventory | 205.91%21.89M | -699.54%-20.67M | 154.58%3.45M | -106.90%-6.32M | --91.52M |
-Change in prepaid assets | 162.16%66.61M | -768.80%-107.16M | 206.68%16.02M | -183.37%-15.02M | --18.02M |
-Change in payables | -130.57%-32.37M | 5,898.36%105.88M | -115.99%-1.83M | 105.65%11.42M | ---202.19M |
-Change in accrued expense | -86.24%1.34M | 198.71%9.74M | 135.77%3.26M | -250.99%-9.11M | --6.04M |
-Provision for loans, leases and other losses | --710.02M | --0 | ---- | ---- | ---- |
-Changes in other current assets | -133.17%-120.48M | 281.68%363.23M | -958.29%-199.93M | 110.26%23.29M | ---227.14M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | 3.85%-7.47M | 43.29%-7.77M | -22.59%-13.7M | -78.33%-11.17M | -6.27M |
Interest received (cash flow from operating activities) | 28.57%9K | 133.33%7K | -50.00%3K | -14.29%6K | 7K |
Tax refund paid | -477.40%-16.46M | 0.00%-2.85M | 0.00%-2.85M | 0.00%-2.85M | -2.85M |
Other operating cash inflow (outflow) | 0 | 0 | 1K | 0 | 0 |
Operating cash flow | -44.83%205.75M | 265.01%372.94M | 21.43%-226.01M | -618.77%-287.66M | --55.45M |
Investing cash flow | |||||
Net PPE purchase and sale | -48.36%-295.69M | -85.91%-199.3M | -63.83%-107.21M | 77.50%-65.44M | ---290.89M |
Net intangibles purchase and sale | 71.00%-500K | 90.75%-1.72M | -159.06%-18.64M | -83.47%-7.19M | ---3.92M |
Net business purchase and sale | ---- | ---- | 57.40%-213M | -72.41%-500M | ---290M |
Advance cash and loans provided to other parties | -525.00%-500M | ---80M | --0 | ---- | ---190M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | -57.40%213M | 72.41%500M | --290M |
Net changes in other investments | -11.78%-1.62M | -145,000.00%-1.45M | 90.00%-1K | 99.98%-10K | ---43.94M |
Investing cash flow | -182.44%-797.82M | -124.47%-282.48M | -73.24%-125.84M | 86.26%-72.64M | ---528.75M |
Financing cash flow | |||||
Net issuance payments of debt | -300.00%-200M | -123.81%-50M | 520.00%210M | -150.00%-50M | ---20M |
Net common stock issuance | -90.54%95.14M | --1.01B | --0 | ---- | --570.06M |
Increase or decrease of lease financing | 0.00%-19.94M | 0.00%-19.94M | 0.00%-19.94M | -55.90%-19.94M | ---12.79M |
Net other fund-raising expenses | 200.00%1K | 0.00%-1K | ---1K | ---- | ---1K |
Financing cash flow | -113.34%-124.79M | 392.09%935.28M | 371.77%190.06M | -113.02%-69.94M | --537.27M |
Net cash flow | |||||
Beginning cash position | 465.13%1.25B | -42.32%220.53M | -52.95%382.32M | 8.55%812.56M | --748.59M |
Current changes in cash | -169.89%-716.86M | 733.99%1.03B | 62.39%-161.79M | -772.58%-430.24M | --63.97M |
Cash adjustments other than cash changes | -300.00%-2K | --1K | ---- | -200.00%-1K | --1K |
End cash Position | -57.52%529.4M | 465.13%1.25B | -42.32%220.53M | -52.95%382.32M | --812.56M |
Free cash flow | -152.61%-90.45M | 148.86%171.91M | 2.34%-351.85M | -50.52%-360.29M | ---239.36M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data