Axel Mark
3624
Renascience
4889
Ecomott
3987
Festaria Holdings
2736
Tecnisco
2962
(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 | 2,106.58%1.5B | 93.50%-74.88M | 78.69%-1.15B | -523.15%-5.4B | -21.82%1.28B | -8.36%1.63B | 107.44%1.78B | -40.76%859.25M | -1.36%1.45B | 30.77%1.47B |
Net profit before non-cash adjustment | 194.06%991.77M | -223.67%-1.05B | 117.34%852.64M | -552.77%-4.92B | -244.78%-753.11M | -49.01%520.16M | 51.81%1.02B | 26.47%671.97M | -35.16%531.33M | 718.26%819.44M |
Total adjustment of non-cash items | -26.94%965.69M | 155.02%1.32B | -3,277.23%-2.4B | -95.80%75.62M | 14.45%1.8B | 239.75%1.57B | -37.25%462.7M | -40.30%737.37M | 450.36%1.24B | -78.63%224.43M |
-Depreciation and amortization | 8.94%1.21B | -3.25%1.11B | -19.55%1.15B | 24.60%1.43B | 20.53%1.15B | 9.78%951.45M | 4.12%866.65M | -4.76%832.39M | 5.54%873.99M | 4.48%828.09M |
-Reversal of impairment losses recognized in profit and loss | 12.38%297.67M | -45.61%264.89M | 155.74%486.99M | -68.94%190.43M | 286.98%613.01M | -29.80%158.41M | 8.07%225.65M | 59.42%208.8M | -30.81%130.98M | -8.79%189.3M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -85.94%4.3M | 110.18%30.58M |
-Share of associates | -20.73%48.39M | 12.70%61.04M | -11.81%54.16M | 34.61%61.41M | --45.62M | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -2,261.59%-836.21M | 107.59%38.69M | -284.50%-509.82M | 6,202.97%276.32M | -95.12%4.38M | 114.08%89.85M | -48.92%-638.21M | -269.40%-428.56M | 84.05%-116.02M | -4,280.20%-727.4M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -71.99%683K | --2.44M |
-Other non-cash items | 257.68%244.29M | 95.68%-154.93M | -90.47%-3.58B | -17,816.04%-1.88B | -102.82%-10.5M | 4,220.55%372.35M | -93.09%8.62M | -63.44%124.74M | 446.13%341.21M | -129.57%-98.58M |
Changes in working capital | -32.95%-455.04M | -185.93%-342.27M | 170.69%398.3M | -344.01%-563.44M | 150.33%230.91M | -253.11%-458.75M | 154.47%299.62M | -74.04%-550.09M | -174.10%-316.06M | 1,731.66%426.52M |
-Change in receivables | -43.10%-792.46M | -435.19%-553.78M | -149.84%-103.47M | -76.20%207.62M | 1,556.47%872.28M | 48.54%-59.89M | -17.91%-116.38M | -1,367.48%-98.7M | 86.01%-6.73M | -141.04%-48.08M |
-Change in inventory | 283.14%111.71M | 57.23%-61M | -196.49%-142.62M | 108.42%147.81M | 154.16%70.92M | -163.76%-130.94M | 72.10%-49.64M | -291.11%-177.93M | -226.80%-45.49M | 229.75%35.88M |
-Change in payables | 0.71%90.13M | -84.76%89.49M | 222.69%587.17M | -22.89%-478.58M | -25.11%-389.43M | -165.88%-311.26M | 258.73%472.46M | -758.80%-297.65M | -53.82%45.18M | 178.62%97.83M |
-Change in accrued expense | 27.56%156.63M | 153.75%122.78M | 111.21%48.39M | -26.76%-431.78M | -599.23%-340.64M | --68.23M | ---- | ---- | -190.65%-309.02M | 3,790.65%340.9M |
-Provision for loans, leases and other losses | -73.47%-66.56M | -533.89%-38.37M | 203.86%8.84M | -147.89%-8.51M | 171.43%17.78M | -265.01%-24.89M | -121.01%-6.82M | --32.45M | ---- | ---- |
-Changes in other current assets | -53.84%45.51M | --98.61M | ---- | ---- | ---- | ---- | ---- | ---8.26M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.99%-168.39M | -9.29%-170.07M | -22.70%-155.62M | -62.26%-126.83M | -10.86%-78.16M | 0.49%-70.51M | 31.55%-70.86M | 16.99%-103.51M | 9.54%-124.69M | 4.24%-137.85M |
Interest received (cash flow from operating activities) | 65.44%44.35M | -26.17%26.81M | -10.79%36.31M | -25.37%40.71M | 138.75%54.54M | -3.36%22.84M | 6.74%23.64M | 11.08%22.15M | 41.71%19.94M | 3.38%14.07M |
Tax refund paid | 115.59%60.59M | -99.77%-388.7M | -9.74%-194.58M | 3.09%-177.3M | 21.64%-182.96M | 24.23%-233.49M | -253.84%-308.17M | 65.85%-87.09M | -118.24%-255.01M | 14.48%-116.85M |
Other operating cash inflow (outflow) | -97.33%29.1M | -72.93%1.09B | 388.39%4.03B | 82,446,100.00%824.46M | -1K | 0 | 0.00%-1K | 0.00%-1K | -1K | 0 |
Operating cash flow | 203.82%1.47B | -81.13%483.21M | 152.88%2.56B | -552.40%-4.84B | -20.84%1.07B | -5.24%1.35B | 106.58%1.43B | -36.66%690.79M | -11.31%1.09B | 107.59%1.23B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 136.80%349.93M | -433.16%-950.83M | 69.16%-178.34M | 67.81%-578.33M | 54.44%-1.8B | -4,905.25%-3.94B | 122.22%82.07M | 70.74%-369.3M | -11.09%-1.26B | -65.06%-1.14B |
Net intangibles purchase and sale | -1,396.11%-108.74M | 95.54%-7.27M | -1,940.57%-162.96M | 90.27%-7.99M | -178.04%-82.07M | -380.81%-29.52M | 59.76%-6.14M | -34.34%-15.26M | 49.10%-11.36M | -54.33%-22.31M |
Net business purchase and sale | ---- | ---- | ---- | ---1.15B | ---- | -91.29%-364M | ---190.29M | ---- | ---- | ---125.77M |
Net investment product transactions | -40.12%352.18M | 82.58%588.16M | 442.29%322.14M | 179.54%59.4M | 108.12%21.25M | -391.69%-261.74M | 660.81%89.73M | -106.70%-16M | -69.08%238.89M | 3,166.21%772.69M |
Advance cash and loans provided to other parties | 15.01%-51.15M | -108.47%-60.18M | -1,464.72%-28.87M | 84.20%-1.85M | 87.79%-11.68M | -901.10%-95.66M | -1,672.73%-9.56M | 97.38%-539K | -1,171.60%-20.6M | -62.00%-1.62M |
Repayment of advance payments to other parties and cash income from loans | 15.52%14.99M | -31.53%12.97M | -2.76%18.95M | 1.42%19.49M | -82.13%19.21M | 382.49%107.51M | 48.71%22.28M | -0.68%14.98M | -17.46%15.09M | 58.75%18.28M |
Net changes in other investments | -96.15%7.07M | -41.98%183.68M | -13.45%316.6M | 965.42%365.79M | -83.61%34.33M | 554.06%209.51M | -124.11%-46.14M | -1.37%191.37M | 35.84%194.03M | 36.99%142.84M |
Investing cash flow | 341.69%564.27M | -181.20%-233.47M | 122.22%287.52M | 28.75%-1.29B | 58.52%-1.82B | -7,442.87%-4.38B | 70.20%-58.04M | 76.99%-194.74M | -140.31%-846.18M | 42.58%-352.12M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -2,984.79%-2.84B | -102.97%-92.05M | -32.99%3.1B | 29.83%4.63B | 56.54%3.56B | 434.45%2.28B | 32.71%-680.53M | -501.88%-1.01B | 109.13%251.65M | -91.42%120.34M |
Net common stock issuance | ---112K | --0 | ---- | ---- | ---- | 72.36%-2.39M | -55.44%-8.66M | 19.22%-5.57M | -104.33%-6.89M | 6,314.60%159.22M |
Increase or decrease of lease financing | ---- | ---- | 38.23%-14.4M | 27.14%-23.31M | -1.31%-31.99M | -246.03%-31.58M | 174.01%21.63M | 15.32%-29.22M | -28.74%-34.51M | 80.36%-26.8M |
Cash dividends paid | -40.63%-315K | 87.13%-224K | 41.20%-1.74M | 98.92%-2.96M | 19.12%-273.48M | -7.07%-338.11M | -16.53%-315.77M | -0.18%-270.97M | -0.91%-270.48M | 0.06%-268.03M |
Net other fund-raising expenses | 0.00%-1K | 100.00%-1K | -170.05%-280.67M | 27.92%-103.93M | -156.28%-144.18M | 27.18%256.17M | 535.70%201.43M | -2,334.44%-46.23M | 0.00%-1.9M | 0.05%-1.9M |
Financing cash flow | -2,977.73%-2.84B | -103.29%-92.27M | -37.65%2.8B | 44.40%4.5B | 44.13%3.11B | 376.26%2.16B | 42.65%-781.91M | -2,094.71%-1.36B | -261.56%-62.12M | -101.73%-17.18M |
Net cash flow | ||||||||||
Beginning cash position | 1.27%12.58B | 83.44%12.43B | -19.50%6.77B | 39.15%8.41B | -12.93%6.05B | 9.23%6.95B | -12.00%6.36B | 2.59%7.23B | 13.92%7.04B | 18.66%6.18B |
Current changes in cash | -612.81%-807.53M | -97.21%157.47M | 444.37%5.65B | -169.31%-1.64B | 373.69%2.37B | -247.38%-865.23M | 167.69%587.08M | -575.60%-867.27M | -78.81%182.35M | -11.49%860.46M |
Effect of exchange rate changes | 111.57%256K | -69.60%121K | 18.45%398K | 156.47%336K | 98.19%-595K | ---32.83M | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | --1K | ---- | --3K | ---- | --2K | ---- | ---- | ---1K | ---- | ---- |
End cash Position | -6.42%11.78B | 1.27%12.58B | 83.44%12.43B | -19.50%6.77B | 39.15%8.41B | -12.93%6.05B | 9.23%6.95B | -12.00%6.36B | 2.59%7.23B | 13.92%7.04B |
Free cash flow | 129.56%140.4M | -129.05%-474.89M | 130.07%1.63B | -567.79%-5.44B | 69.03%-814.22M | -588.95%-2.63B | 287.26%537.64M | 34.45%-287.12M | -33.45%-438M | -109.94%-328.21M |
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 |