The Why How Do
3823
TSI Holdings
3608
CCReB Advisors
276A
Jamco
7408
True Data
4416
(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 | 2,073.61%4.7B | -97.02%216M | 7.61%7.24B | -24.34%6.73B | 157.07%8.89B | -70.51%3.46B | -40.77%11.73B | 29.12%19.8B | 42.71%15.34B | -57.18%10.75B |
Net profit before non-cash adjustment | 1.64%7.02B | 32.40%6.91B | -37.55%5.22B | 1.18%8.35B | -11.80%8.26B | 3.29%9.36B | -6.74%9.06B | -48.36%9.72B | 7.14%18.82B | -4.10%17.56B |
Total adjustment of non-cash items | 81.35%2.52B | -42.34%1.39B | 420.77%2.41B | -115.33%-751M | 1,233.80%4.9B | -109.38%-432M | -27.10%4.61B | 280.37%6.32B | 679.81%1.66B | -93.97%213M |
-Depreciation and amortization | 11.72%4.29B | 3.39%3.84B | 4.21%3.71B | 10.65%3.56B | 9.56%3.22B | -19.32%2.94B | 0.69%3.64B | -2.98%3.62B | 22.17%3.73B | -5.10%3.05B |
-Reversal of impairment losses recognized in profit and loss | --0 | --257M | --0 | ---1.07B | ---- | ---- | ---- | ---- | ---- | --2.23B |
-Share of associates | --12M | --0 | 48.98%-25M | -157.89%-49M | 47.22%-19M | -28.57%-36M | -21.74%-28M | -195.83%-23M | 242.86%24M | 131.82%7M |
-Disposal profit | -2,331.48%-1.31B | -115.34%-54M | 142.41%352M | -937.50%-830M | -201.27%-80M | 115.05%79M | -497.73%-525M | -88.82%132M | 127.45%1.18B | -13,346.88%-4.3B |
-Other non-cash items | 82.29%-470M | -62.62%-2.65B | 30.94%-1.63B | -233.05%-2.36B | 152.01%1.78B | -325.41%-3.42B | -41.51%1.52B | 179.11%2.59B | -321.91%-3.27B | -308.60%-776M |
Changes in working capital | 40.08%-4.84B | -1,994.04%-8.08B | 55.53%-386M | 79.63%-868M | 22.09%-4.26B | -182.34%-5.47B | -151.39%-1.94B | 173.40%3.77B | 26.92%-5.14B | -316.35%-7.03B |
-Change in receivables | 92.19%-439M | -358.48%-5.62B | -117.51%-1.23B | 35.02%7B | 208.63%5.19B | -159.12%-4.77B | -187.63%-1.84B | 263.20%2.1B | 55.23%-1.29B | -217.67%-2.88B |
-Change in inventory | 6.28%-5.44B | -59.90%-5.81B | 31.25%-3.63B | 32.80%-5.28B | -272.30%-7.86B | -334.41%-2.11B | -72.58%901M | 289.29%3.29B | 58.96%-1.74B | -140.20%-4.23B |
-Change in payables | -89.66%319M | -20.39%3.09B | 249.27%3.88B | -47.08%-2.6B | -215.81%-1.77B | 187.29%1.52B | -661.41%-1.75B | 134.03%311M | -169.29%-914M | -47.41%1.32B |
-Provision for loans, leases and other losses | 624.59%442M | -87.05%61M | 369.14%471M | -929.41%-175M | 97.60%-17M | -531.10%-707M | 127.15%164M | -2,316.00%-604M | 93.69%-25M | -621.05%-396M |
-Changes in other current assets | 38.81%279M | 58.27%201M | -31.72%127M | -6.53%186M | -66.78%199M | 2.22%599M | 144.19%586M | -13.14%-1.33B | -39.03%-1.17B | -4,115.00%-843M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.00%-66M | 0.00%-66M | 2.94%-66M | 9.33%-68M | -17.19%-75M | -166.67%-64M | 17.24%-24M | -70.59%-29M | -183.33%-17M | 45.45%-6M |
Interest received (cash flow from operating activities) | 5.92%501M | 12.62%473M | -1.87%420M | -1.83%428M | 3.32%436M | 4.20%422M | 6.30%405M | 19.06%381M | 10.73%320M | -1.70%289M |
Tax refund paid | -44.07%-2.98B | -65.46%-2.07B | 34.28%-1.25B | -25.51%-1.9B | 56.47%-1.51B | -110.03%-3.48B | 56.09%-1.66B | 16.32%-3.77B | 2.93%-4.5B | 23.80%-4.64B |
Other operating cash inflow (outflow) | -117.57%-606M | 3.45B | 0 | 0 | 0.00%-1M | -200.00%-1M | 200.00%1M | -1M | 0 | 0 |
Operating cash flow | -22.86%1.55B | -68.36%2.01B | 22.30%6.35B | -32.95%5.19B | 2,176.18%7.74B | -96.75%340M | -36.19%10.46B | 47.13%16.39B | 74.26%11.14B | -66.87%6.39B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 7.26%-5.78B | -154.91%-6.23B | 33.93%-2.44B | -42.38%-3.7B | -21.01%-2.6B | 34.86%-2.15B | -55.55%-3.3B | 55.35%-2.12B | -656.94%-4.75B | 71.59%-627M |
Net intangibles purchase and sale | 84.78%-468M | -1,150.00%-3.08B | 76.73%-246M | -78.25%-1.06B | 73.03%-593M | -352.47%-2.2B | -11.21%-486M | 17.55%-437M | -12.29%-530M | 0.21%-472M |
Net business purchase and sale | --921M | --0 | ---- | ---- | ---- | ---- | --35M | ---- | ---- | ---- |
Net investment product transactions | -19.38%2.65B | 935.02%3.28B | -49.84%317M | 69.89%632M | -98.08%372M | 1,005.08%19.41B | 79.69%-2.15B | -272.31%-10.56B | 11,043.64%6.13B | 34.15%55M |
Net changes in other investments | -101.99%-507M | -34.22%-251M | -38.52%-187M | -8.87%-135M | 3.88%-124M | 11.64%-129M | -484.00%-146M | 87.68%-25M | 36.56%-203M | -297.53%-320M |
Investing cash flow | 49.21%-3.19B | -145.12%-6.28B | 39.89%-2.56B | -44.72%-4.26B | -119.70%-2.94B | 347.42%14.94B | 54.06%-6.04B | -2,121.85%-13.14B | 147.65%650M | 44.93%-1.36B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 0.00%-200M | 0.00%-200M | 53.27%-200M | 34.36%-428M | -103.49%-652M | 10,897.65%18.7B | 120.31%170M | -138.24%-837M | 30.38%2.19B | 1,042.18%1.68B |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | -7,893.70%-40.84B | 217.75%524M | 2.84%-445M | 79.05%-458M | -218,500.00%-2.19B |
Increase or decrease of lease financing | 9.52%-133M | -2.80%-147M | -0.70%-143M | -20.34%-142M | -13.46%-118M | 0.00%-104M | 10.34%-104M | -17.17%-116M | 0.00%-99M | 11.61%-99M |
Cash dividends paid | 0.07%-3.01B | 19.96%-3.02B | 13.34%-3.77B | -0.02%-4.35B | 14.25%-4.35B | -17.18%-5.07B | -0.07%-4.33B | -11.51%-4.32B | 16.21%-3.88B | -23.82%-4.63B |
Net other fund-raising expenses | 0.00%-1M | 50.00%-1M | -100.00%-2M | 0.00%-1M | ---1M | ---- | ---- | 0.00%-1M | 0.00%-1M | 50.00%-1M |
Financing cash flow | 0.48%-3.35B | 18.21%-3.36B | 16.39%-4.11B | 3.89%-4.92B | 81.27%-5.12B | -631.33%-27.32B | 34.71%-3.74B | -154.83%-5.72B | 57.10%-2.25B | -41.28%-5.23B |
Net cash flow | ||||||||||
Beginning cash position | -28.43%18.82B | -0.71%26.29B | -13.22%26.48B | -1.31%30.51B | -28.06%30.91B | 1.11%42.97B | -5.65%42.5B | 26.08%45.04B | -0.28%35.73B | 58.93%35.83B |
Current changes in cash | 34.67%-4.99B | -2,240.49%-7.63B | 91.83%-326M | -1,142.37%-3.99B | 97.33%-321M | -1,862.23%-12.04B | 127.57%683M | -125.96%-2.48B | 4,732.04%9.54B | -101.57%-206M |
Effect of exchange rate changes | -63.90%87M | 73.38%241M | 423.26%139M | -95.45%-43M | 0.00%-22M | 89.52%-22M | -223.08%-210M | 71.24%-65M | -315.24%-226M | -39.31%105M |
Cash adjustments other than cash changes | 61.90%-32M | ---84M | ---- | 96.77%-2M | -6,300.00%-62M | 200.00%1M | 50.00%-1M | ---2M | ---- | ---- |
End cash Position | -26.20%13.89B | -28.43%18.82B | -0.71%26.29B | -13.22%26.48B | -1.31%30.51B | -28.06%30.91B | 1.11%42.97B | -5.65%42.5B | 26.08%45.04B | -0.28%35.73B |
Free cash flow | 36.50%-4.7B | -302.32%-7.4B | 5,524.62%3.66B | -98.56%65M | 212.24%4.52B | -161.20%-4.03B | -52.09%6.58B | 262.08%13.74B | 608.02%3.8B | -96.69%536M |
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 |