| Mar 31, 2013 | Mar 31, 2014 | Mar 31, 2015 | Mar 31, 2016 | Mar 31, 2017 | Mar 31, 2018 | Mar 31, 2019 | Mar 31, 2020 | Mar 31, 2021 | Mar 31, 2022 | Mar 31, 2023 | Mar 31, 2024 |
---|
Profit (loss) before income taxes | 124 | 363 | 993 | 361 | 435 | -28 | 365 | -988 | -990 | 196 | -491 | -138 |
---|
Depreciation | 3 | 2 | 13 | 7 | 8 | 8 | 5 | 6 | 2 | 5 | 14 | 12 |
---|
Amortization of business commencement expenses | - | - | - | - | - | - | - | - | - | - | 64 | 3 |
---|
Impairment losses | - | - | - | - | 25 | - | - | 15 | 25 | - | 21 | 14 |
---|
Loss (gain) on sale of shares of subsidiaries and associates | - | - | - | - | - | - | - | - | - | - | - | -38 |
---|
Gain on reversal of share acquisition rights | - | - | - | - | - | - | - | - | - | -1 | -1 | - |
---|
Increase (decrease) in allowance for doubtful accounts | - | - | - | - | - | - | - | 99 | 86 | -7 | -26 | -80 |
---|
Increase (decrease) in provision for bonuses | 0 | -0 | 5 | -2 | -4 | 2 | -3 | 5 | -3 | 1 | -4 | 3 |
---|
Increase (decrease) in provision for shareholder benefit program | - | - | - | - | - | - | - | - | - | - | - | 59 |
---|
Interest and dividend income | - | - | - | -0 | -4 | -5 | -0 | -1 | -0 | -0 | -0 | -0 |
---|
Interest expenses | 76 | 89 | 18 | 29 | 52 | 46 | 28 | 31 | 19 | 7 | 4 | 7 |
---|
Bond issuance costs | - | - | - | - | - | - | - | - | - | - | - | 3 |
---|
Share issuance costs2 | - | - | - | - | - | - | - | - | - | - | - | 2 |
---|
Decrease (increase) in trade receivables | -3 | -1 | -26 | -24 | 2 | 12 | 5 | 3 | 8 | 9 | -17 | -47 |
---|
Decrease (increase) in inventories | -2,023 | 575 | 3,063 | -549 | -1,389 | 1,189 | 609 | -341 | 924 | 1,334 | 13 | 294 |
---|
Decrease (increase) in other assets | -45 | 2 | 46 | 3 | -143 | 43 | -20 | -110 | -37 | 167 | -10 | 96 |
---|
Increase (decrease) in other liabilities | 50 | 58 | 60 | -55 | -24 | 15 | -33 | -6 | -17 | -122 | -101 | 82 |
---|
Other, net | 1 | 2 | - | - | -3 | - | 0 | 10 | 14 | 1 | 5 | 3 |
---|
Subtotal | -1,728 | 844 | 3,225 | 22 | -208 | 1,396 | 1,083 | -1,299 | 360 | 1,478 | -529 | 274 |
---|
Interest and dividends received | - | - | - | 0 | 0 | 5 | 0 | 1 | 0 | 0 | 0 | 0 |
---|
Interest paid | -49 | -90 | -27 | -30 | -51 | -44 | -29 | -31 | -19 | -9 | -4 | -7 |
---|
Income taxes refund (paid) | 10 | -6 | -182 | 5 | -101 | - | -527 | 23 | 143 | -4 | -54 | 15 |
---|
Net cash provided by (used in) operating activities | -1,768 | 749 | 3,020 | -2 | -360 | 1,265 | 528 | -1,280 | 485 | 1,456 | -587 | 281 |
---|
Proceeds from withdrawal of time deposits | - | - | 260 | 77 | - | - | 12 | 90 | 200 | - | - | 100 |
---|
Purchase of property, plant and equipment | - | - | -1 | -8 | -5 | - | -6 | -3 | -7 | -9 | -48 | -10 |
---|
Purchase of intangible assets | - | -1 | - | - | - | - | - | - | -29 | -1 | -9 | -5 |
---|
Payments for sales of shares of subsidiaries resulting in change in scope of consolidation | - | - | - | - | - | - | - | - | - | - | - | -27 |
---|
Expenses for Opening expenses | - | - | - | - | - | - | - | - | - | - | -60 | -12 |
---|
Other, net | -3 | 1 | -2 | -2 | 1 | -0 | 1 | -3 | -2 | -55 | -31 | -12 |
---|
Net cash provided by (used in) investing activities | -5 | -21 | -3 | -1,186 | -973 | 37 | 509 | -102 | 68 | -65 | -149 | 35 |
---|
Proceeds from long-term borrowings | 3,767 | 130 | 74 | 1,350 | 2,260 | 424 | 120 | 286 | 210 | 70 | 5 | - |
---|
Repayments of long-term borrowings | -439 | -1,618 | -2,100 | -93 | -113 | -1,093 | -1,263 | -125 | -237 | -1,098 | -52 | -178 |
---|
Repayments of finance lease liabilities | - | - | - | -4 | -3 | -3 | -3 | -1 | -1 | -1 | -1 | -1 |
---|
Proceeds from issuance of bonds | - | - | - | - | - | - | - | - | - | - | - | 297 |
---|
Proceeds from issuance of share acquisition rights | - | - | - | - | - | - | - | 2 | - | - | 0 | 5 |
---|
Other, net | - | - | - | - | - | - | - | - | - | -2 | -0 | -1 |
---|
Net cash provided by (used in) financing activities | 1,958 | -613 | -2,237 | 1,162 | 1,415 | -788 | -685 | -80 | -302 | -1,031 | -48 | 122 |
---|
Effect of exchange rate change on cash and cash equivalents | - | - | - | - | - | - | - | 2 | 1 | 3 | 2 | -0 |
---|
Net increase (decrease) in cash and cash equivalents | 186 | 115 | 780 | -27 | 82 | 515 | 351 | -1,461 | 251 | 363 | -782 | 438 |
---|