D. Western Therapeutics Institute
4576
Needs Well
3992
Daiwa Cycle
5888
Osaka Yuka Industry
4124
Liberta
4935
(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 | -6.40%709.46M | -36.73%757.97M | -42.76%1.2B | 346.64%2.09B | -26.06%468.63M | -8.57%633.77M | -12.45%693.16M | 244.99%791.78M | -683.05%-546.1M | -80.08%93.66M |
Net profit before non-cash adjustment | 0.23%398.74M | -54.09%397.81M | -32.47%866.58M | 1,191.69%1.28B | -22.52%99.35M | 147.19%128.24M | -346.63%-271.75M | 7.39%110.18M | -73.19%102.6M | -26.32%382.72M |
Total adjustment of non-cash items | 52.20%206.57M | -35.74%135.73M | -4.63%211.22M | 25.83%221.47M | -48.97%176.01M | 26.57%344.91M | -16.77%272.51M | 17.42%327.43M | -26.78%278.85M | 45.58%380.84M |
-Depreciation and amortization | -23.06%188.55M | -1.54%245.05M | -13.49%248.89M | 29.49%287.69M | -24.76%222.16M | -23.78%295.26M | 5.98%387.37M | 6.58%365.51M | -20.38%342.94M | 50.80%430.71M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 294.73%3.11M | 97.15%-1.6M |
-Disposal profit | -100.81%-112K | 4,235.63%13.81M | 92.37%-334K | 84.99%-4.38M | -99.66%-29.15M | 85.19%-14.6M | -786.10%-98.59M | 41.76%-11.13M | ---19.11M | --0 |
-Net exchange gains and losses | -527.94%-9.78M | -435.05%-1.56M | 72.39%-291K | -412.76%-1.05M | 2,908.33%337K | 82.35%-12K | -6,900.00%-68K | -66.67%1K | 100.02%3K | -34,761.90%-14.64M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 84.93%-481K | ---3.19M |
-Other non-cash items | 122.96%27.91M | -228.19%-121.58M | 39.05%-37.05M | -250.50%-60.79M | -126.99%-17.34M | 496.75%64.26M | 39.91%-16.2M | 43.40%-26.95M | -56.46%-47.62M | -192.36%-30.43M |
Changes in working capital | -53.60%104.14M | 86.67%224.42M | -79.56%120.23M | 204.37%588.28M | 20.33%193.27M | -76.80%160.63M | 95.51%692.4M | 138.18%354.16M | -38.46%-927.55M | -115.56%-669.91M |
-Change in receivables | -110.64%-80.58M | 19.58%757.3M | 237.44%633.3M | -167.30%-460.77M | 681.51%684.63M | -115.43%-117.73M | 10.24%763.07M | 209.42%692.2M | -296.73%-632.63M | 145.35%321.57M |
-Change in inventory | -102.56%-1M | -68.10%39.12M | -83.20%122.65M | 751.74%729.95M | -81.36%85.7M | 16.18%459.76M | 107.79%395.73M | 121.38%190.45M | -29.59%-890.71M | -571.49%-687.32M |
-Change in payables | 139.56%292.08M | -82.92%-738.23M | -328.94%-403.58M | 132.74%176.28M | -180.25%-538.37M | 49.86%-192.11M | 26.10%-383.17M | -181.80%-518.5M | 319.69%633.9M | -157.80%-288.54M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -143.98%-38.11M | -1,169.79%-15.62M |
-Provision for loans, leases and other losses | 132.08%2.92M | -148.84%-9.09M | 134.58%18.62M | -1,492.61%-53.85M | 88.88%-3.38M | 63.47%-30.4M | -2,242.61%-83.22M | --3.88M | ---- | ---- |
-Changes in other current assets | -162.32%-109.27M | 169.92%175.33M | -227.51%-250.77M | 657.08%196.67M | -185.88%-35.3M | --41.11M | ---- | ---13.87M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 23.83%-5.25M | 12.10%-6.9M | 28.70%-7.85M | -3.59%-11.01M | 48.33%-10.63M | 2.45%-20.57M | 6.60%-21.08M | -32.43%-22.57M | -36.60%-17.05M | -12.81%-12.48M |
Interest received (cash flow from operating activities) | 8.17%29.27M | 8.86%27.06M | -5.31%24.86M | -2.97%26.25M | 65.69%27.06M | 39.86%16.33M | 16.99%11.68M | 32.85%9.98M | 12.72%7.51M | 7.81%6.67M |
Tax refund paid | 48.47%-74.97M | 65.36%-145.49M | -3,653.87%-420.02M | 79.12%-11.19M | -386.81%-53.59M | 125.82%18.69M | -258.58%-72.38M | 49.75%-20.19M | 42.29%-40.17M | -71.80%-69.61M |
Other operating cash inflow (outflow) | 0 | 1K | 0 | 0.00%1K | 200.00%1K | 0.00%-1K | -1K | 0 | 0.00%-1K | 0.00%-1K |
Operating cash flow | 4.09%658.51M | -20.42%632.64M | -62.09%795.02M | 386.04%2.1B | -33.44%431.48M | 6.03%648.22M | -19.45%611.37M | 227.39%759M | -3,366.12%-595.81M | -95.71%18.24M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 37.57%-130.87M | -92.00%-209.63M | 54.48%-109.18M | -237.28%-239.87M | 41.81%-71.12M | -4.05%-122.22M | -14.13%-117.46M | 15.76%-102.92M | 35.93%-122.18M | -40.78%-190.7M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | --59.04M | ---- | ---- | ---- |
Net investment product transactions | -3.49%-190.88M | 17.31%-184.43M | -290.38%-223.05M | 558.02%117.16M | ---25.58M | ---- | --5.77M | ---- | ---64.65M | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---30M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,400.00%15M |
Net changes in other investments | 87.49%-882K | -673.98%-7.05M | 89.48%-911K | -2,547.71%-8.66M | ---327K | ---- | -1,813.46%-24.88M | 83.94%-1.3M | -67.51%-8.09M | -105.15%-4.83M |
Investing cash flow | 19.57%-322.63M | -20.40%-401.11M | -153.60%-333.14M | -35.39%-131.36M | 20.61%-97.03M | -57.65%-122.22M | 25.61%-77.52M | 46.53%-104.22M | 7.42%-194.92M | -417.89%-210.53M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -459.18%-176M | 134.51%49M | 79.54%-141.98M | -312.28%-693.99M | 80.57%-168.33M | -180.03%-866.56M | 370.43%1.08B | -140.80%-400.41M | 169.11%981.49M | --364.72M |
Net common stock issuance | -83.38%-607K | 47.63%-331K | -54.15%-632K | -87.21%-410K | 42.67%-219K | 68.56%-382K | -78.41%-1.22M | 27.71%-681K | 40.53%-942K | -44.39%-1.58M |
Increase or decrease of lease financing | 22.41%-55.98M | -8.16%-72.14M | 13.39%-66.7M | -0.96%-77.01M | 40.62%-76.28M | 37.83%-128.46M | 25.46%-206.64M | -32.15%-277.22M | -1.87%-209.78M | -20.75%-205.94M |
Cash dividends paid | 0.20%-54.28M | -0.38%-54.39M | -90,210.00%-54.19M | 80.00%-60K | -140.00%-300K | 99.89%-125K | 2.02%-109.04M | -5.24%-111.29M | 16.25%-105.75M | -251.37%-126.27M |
Net other fund-raising expenses | ---1K | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- | -100.00%-2K | 0.00%-1K | 50.00%-1K | ---2K |
Financing cash flow | -268.43%-286.87M | 70.45%-77.86M | 65.84%-263.5M | -214.73%-771.48M | 75.38%-245.13M | -229.98%-995.52M | 197.00%765.91M | -218.73%-789.61M | 2,049.72%665.02M | 114.90%30.94M |
Net cash flow | ||||||||||
Beginning cash position | 5.70%2.88B | 7.87%2.72B | 90.08%2.52B | 7.19%1.33B | -27.50%1.24B | 318.82%1.71B | -24.85%407.71M | -18.81%542.53M | -18.01%668.21M | 27.68%814.97M |
Current changes in cash | -68.11%49.01M | -22.54%153.67M | -83.39%198.38M | 1,237.03%1.19B | 119.02%89.33M | -136.12%-469.52M | 1,064.05%1.3B | -7.25%-134.82M | 22.09%-125.71M | -191.34%-161.36M |
Effect of exchange rate changes | 537.07%9.73M | 482.82%1.53M | -74.93%262K | 418.60%1.05M | ---328K | --0 | 8,000.00%81K | -96.00%1K | -99.83%25K | 364,825.00%14.6M |
Cash adjustments other than cash changes | ---1K | ---- | -200.00%-1K | 200.00%1K | 0.00%-1K | -200.00%-1K | --1K | ---- | 0.00%1K | 0.00%1K |
End cash Position | 2.04%2.93B | 5.70%2.88B | 7.87%2.72B | 90.08%2.52B | 7.19%1.33B | -27.50%1.24B | 318.82%1.71B | -24.85%407.71M | -18.81%542.53M | -18.01%668.21M |
Free cash flow | 24.81%527.45M | -38.35%422.62M | -62.44%685.48M | 408.30%1.82B | -31.73%359.04M | 6.48%525.9M | -24.72%493.91M | 191.19%656.08M | -317.18%-719.46M | -160.87%-172.46M |
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 |