The Why How Do
3823
TSI Holdings
3608
CCReB Advisors
276A
Jamco
7408
True Data
4416
(FY)Mar 31, 2024 | (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 | (FY)Mar 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 8.61B | -21.11%7.31B | 30.05%9.27B | 82.63%7.13B | -22.16%3.9B | -20.19%5.01B | 15.65%6.28B | -21.54%5.43B | 3.61%6.92B | 32.64%6.68B |
Net profit before non-cash adjustment | --8.53B | -0.10%8.38B | 21.00%8.38B | 3.50%6.93B | 1.81%6.69B | 3.06%6.58B | 5.91%6.38B | 0.30%6.02B | 8.41%6.01B | 27.61%5.54B |
Total adjustment of non-cash items | --1.09B | -558.33%-79M | -102.81%-12M | 201.29%427M | -1,807.00%-421.56M | 70.85%-22.11M | -157.02%-75.84M | -62.70%133M | -45.26%356.57M | 78.11%651.44M |
-Depreciation and amortization | --1.07B | 5.57%777M | 0.96%736M | 1.00%729M | -3.08%721.79M | 0.85%744.72M | 2.84%738.43M | -2.71%718.02M | -9.58%738.05M | 25.24%816.23M |
-Reversal of impairment losses recognized in profit and loss | --23M | --0 | --20M | ---- | ---- | ---- | --920K | ---- | ---- | --1.64M |
-Share of associates | --752M | -527.14%-439M | 46.97%-70M | 11.86%-132M | 59.26%-149.76M | -12.96%-367.59M | 35.32%-325.4M | -6.65%-503.12M | -111.73%-471.75M | -521.40%-222.8M |
-Disposal profit | ---173M | 102.71%10M | -152.74%-369M | 84.89%-146M | -163.99%-966.34M | 28.02%-366.05M | -16.58%-508.53M | -208.79%-436.22M | -23.98%-141.27M | 48.43%-113.94M |
-Net exchange gains and losses | ---192M | -17.59%-127M | -668.42%-108M | 1,302.21%19M | 105.23%1.36M | -128.84%-25.9M | -6.01%89.78M | --95.52M | ---- | ---74.25M |
-Other non-cash items | ---393M | -35.75%-300M | -413.95%-221M | -50.33%-43M | -292.16%-28.6M | 89.73%-7.29M | -127.45%-71.04M | 11.77%258.79M | -5.32%231.54M | 937.82%244.56M |
Changes in working capital | ---1.02B | -210.43%-985M | 489.52%892M | 90.34%-229M | -53.95%-2.37B | -6,621.36%-1.54B | 96.84%-22.91M | -229.51%-725.52M | 14.23%560.21M | 48.35%490.44M |
-Change in receivables | ---2.73B | 213.84%979M | 15.93%-860M | -175.16%-1.02B | 157.78%1.36B | -3,089.03%-2.36B | 68.16%-73.87M | 82.80%-232.02M | -78.20%-1.35B | -1,798.56%-756.96M |
-Change in inventory | --601M | -25.71%575M | 1,128.57%774M | 102.17%63M | -189.36%-2.91B | -9,723.86%-1B | -80.79%-10.23M | -103.48%-5.66M | -81.31%162.65M | 127.60%870.33M |
-Change in payables | --753M | -416.84%-2.09B | -53.79%659M | 241.66%1.43B | -164.76%-1.01B | 1,184.38%1.55B | -53.36%121.03M | -81.95%259.51M | 51.06%1.44B | 403.73%951.96M |
-Provision for loans, leases and other losses | --22M | 83.46%-42M | 58.29%-254M | -185.21%-609M | 461.24%714.67M | -24.94%-197.84M | 84.84%-158.34M | -254.12%-1.04B | -584.83%-294.93M | -126.89%-43.07M |
-Changes in other current assets | ---1.42B | -143.25%-109M | 396.47%252M | 85.28%-85M | -446.67%-577.56M | 291.45%166.6M | 597.66%42.56M | -127.31%-8.55M | -89.84%31.32M | 356.05%308.17M |
-Changes in other current liabilities | --1.75B | -193.46%-300M | 32,200.00%321M | -102.19%-1M | -84.66%45.66M | 431.95%297.59M | -81.69%55.94M | -46.57%305.62M | 168.10%572.02M | -7,808.04%-839.99M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -39M | 12.50%-21M | 7.69%-24M | 10.73%-26M | -4.30%-29.12M | 12.10%-27.92M | 29.43%-31.77M | 26.01%-45.02M | 53.84%-60.84M | -307.70%-131.81M |
Interest received (cash flow from operating activities) | 561M | 4.48%443M | 3.16%424M | 53.92%411M | -26.06%267.03M | 12.18%361.15M | 77.54%321.94M | 4.18%181.33M | 3.45%174.05M | 13.95%168.25M |
Tax refund paid | -3.65B | -49.89%-3.28B | 32.65%-2.19B | -53.68%-3.25B | 8.60%-2.11B | -29.26%-2.31B | -5.50%-1.79B | 32.11%-1.7B | -59.15%-2.5B | 19.43%-1.57B |
Other operating cash inflow (outflow) | -2M | 0 | 0.00%-1M | -1M | 0 | 0 | 125.13%73.55M | -292.65M | 0 | 0 |
Operating cash flow | --5.47B | -40.44%4.46B | 75.45%7.48B | 110.30%4.26B | -33.19%2.03B | -37.51%3.03B | 35.67%4.86B | -21.13%3.58B | -11.85%4.54B | 60.62%5.15B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---440M | -67.86%-982M | 16.07%-585M | -42.77%-697M | -19.33%-488.2M | 68.34%-409.13M | -304.12%-1.29B | 225.78%633.01M | 9.29%-503.26M | -868.31%-554.77M |
Net business purchase and sale | ---502M | ---511M | --0 | --10M | ---- | 105.84%6.45M | ---110.55M | ---- | 93.50%-20M | ---307.92M |
Net investment product transactions | ---610M | -147.95%-340M | 129.90%709M | -338.67%-2.37B | 390.33%993.42M | -267.16%-342.18M | -77.58%204.7M | 329.70%912.88M | -201.48%-397.43M | 107.57%391.63M |
Advance cash and loans provided to other parties | ---- | 87.46%-35M | -168.27%-279M | -138.61%-104M | 45.28%-43.59M | 35.00%-79.65M | -319.07%-122.53M | -231.73%-29.24M | 97.16%-8.81M | -392.67%-310.4M |
Repayment of advance payments to other parties and cash income from loans | --18M | -58.18%46M | 254.84%110M | 0.29%31M | -1.67%30.91M | 3.05%31.43M | -65.99%30.5M | 32.08%89.68M | 67.21%67.89M | -13.41%40.6M |
Net changes in other investments | ---1.38B | -164.29%-18M | -65.43%28M | 391.04%81M | -131.24%-27.83M | 77.41%89.07M | -65.34%50.21M | 272.40%144.88M | -520.76%-84.04M | -227.34%-13.54M |
Investing cash flow | ---2.92B | -10,723.53%-1.84B | 99.44%-17M | -756.31%-3.05B | 166.01%464.72M | 43.21%-703.99M | -170.79%-1.24B | 285.19%1.75B | -25.35%-945.65M | 85.23%-754.4M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---831M | 15.45%-843M | -149.25%-997M | -127.31%-400M | 1,173.59%1.46B | 115.27%115M | -10.83%-752.87M | 53.02%-679.31M | 42.88%-1.45B | -157.60%-2.53B |
Net common stock issuance | --0 | --0 | --0 | 206.97%4B | 91,579.83%1.3B | -100.68%-1.42M | 105.76%208.08M | -15.85%101.13M | -51.51%120.17M | 186.79%247.83M |
Increase or decrease of lease financing | ---236M | -8.82%-111M | -36.00%-102M | 23.11%-75M | 23.49%-97.54M | 22.31%-127.5M | 16.70%-164.1M | 16.33%-197.01M | -2.91%-235.44M | -19.17%-228.78M |
Cash dividends paid | ---2.02B | -8.03%-2.02B | -2.52%-1.87B | -15.26%-1.82B | -9.52%-1.58B | -3.41%-1.44B | -53.16%-1.4B | -20.40%-911.34M | -12.46%-756.96M | 0.38%-673.08M |
Cash dividends for minorities | ---99M | -17.86%-99M | 32.26%-84M | 7.91%-124M | 54.96%-134.65M | -336.40%-298.93M | 14.05%-68.5M | -59.40%-79.7M | 0.00%-50M | 0.00%-50M |
Net other fund-raising expenses | ---157M | -50.00%-3M | 0.00%-2M | -100.53%-2M | 431.45%377.85M | ---114M | ---- | ---- | ---524.89M | ---- |
Financing cash flow | ---3.34B | -0.69%-3.07B | -294.09%-3.05B | 18.16%1.57B | 171.18%1.33B | 13.94%-1.87B | -23.04%-2.17B | 38.95%-1.77B | 10.58%-2.89B | -201.36%-3.24B |
Net cash flow | ||||||||||
Beginning cash position | --32.04B | 15.83%32.83B | 10.84%28.34B | 17.53%25.57B | 2.69%21.76B | 7.00%21.19B | 21.24%19.8B | 4.48%16.33B | 8.01%15.63B | 9.78%14.47B |
Current changes in cash | ---787M | -110.38%-458M | 58.27%4.41B | -27.11%2.79B | 730.22%3.82B | -68.10%460.55M | -59.50%1.44B | 409.26%3.56B | -39.61%700.01M | -10.13%1.16B |
Effect of exchange rate changes | ---389M | -7.79%71M | 581.25%77M | -92.91%-16M | -125.17%-8.29M | 135.34%32.95M | 2.39%-93.23M | ---95.52M | ---- | ---- |
Cash adjustments other than cash changes | ---1M | 200.00%1M | ---1M | ---- | ---- | 108.28%75.55M | --36.27M | ---- | ---- | ---- |
End cash Position | --30.86B | -1.18%32.44B | 15.83%32.83B | 10.83%28.34B | 17.54%25.57B | 2.69%21.76B | 7.00%21.19B | 21.24%19.8B | 4.48%16.33B | 8.01%15.63B |
Free cash flow | --5.02B | -49.42%3.47B | 93.76%6.87B | 130.94%3.54B | -41.56%1.53B | -26.27%2.63B | 21.26%3.56B | -23.43%2.94B | -15.53%3.83B | 70.00%4.54B |
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 |