JP Stock MarketDetailed Quotes

Medical Net (3645)

Watchlist
  • 296
  • -4-1.33%
20min DelayMarket Closed May 18 15:30 JST
3.19BMarket Cap-38.74P/E (Static)

Earnings

Revenue Breakdown

Financial Indicators

Income Statement

Balance Sheet

Cash Flow

Medical Net (3645) Cash Flow

Quarterly+Annual
YOY yoy
Hide blank lines yoy
(FY)May 31, 2025
(FY)May 31, 2024
(FY)May 31, 2023
(FY)May 31, 2022
(FY)May 31, 2021
(FY)May 31, 2020
(FY)May 31, 2019
(FY)May 31, 2018
(FY)May 31, 2017
(FY)May 31, 2016
Operating cash flow (Indirect Method)
Cash from operating activities
-82.31%50.16M
-52.01%283.49M
17.10%590.68M
21.15%504.41M
384.30%416.35M
-5.20%85.97M
-43.19%90.68M
16.20%159.62M
-61.64%137.37M
148.67%358.14M
Net profit before non-cash adjustment
-83.54%25.19M
-38.96%153.05M
-53.02%250.74M
110.07%533.78M
144.38%254.09M
-31.61%103.97M
21.68%152.04M
0.16%124.95M
-48.95%124.75M
138.79%244.38M
Total adjustment of non-cash items
-175.96%-142.3M
-33.38%187.33M
785.21%281.2M
-143.58%-41.04M
867.61%94.17M
-76.71%9.73M
-27.85%41.79M
41.12%57.92M
12.56%41.04M
-56.18%36.46M
-Depreciation and amortization
42.33%76.6M
-13.30%53.82M
77.03%62.07M
41.05%35.06M
20.29%24.86M
5.61%20.67M
30.79%19.57M
16.12%14.96M
-33.00%12.89M
-8.25%19.23M
-Reversal of impairment losses recognized in profit and loss
-9.43%154.71M
18.82%170.81M
--143.76M
--0
----
----
--33.52M
----
----
----
-Assets reserve and write-off
----
----
----
----
----
----
----
----
----
-94.09%256K
-Share of associates
----
----
----
----
----
----
----
----
----
---82.7M
-Disposal profit
-25,860.68%-352.55M
-103.65%-1.36M
7,579.79%37.25M
-99.41%485K
--81.96M
----
-123.72%-1.96M
1,629.26%8.26M
-103.60%-540K
--15M
-Net exchange gains and losses
25.99%-25.38M
24.11%-34.29M
-424.25%-45.19M
---8.62M
--0
----
----
----
----
----
-Other non-cash items
362.77%4.32M
-101.97%-1.64M
222.58%83.31M
-437.08%-67.97M
-15.74%-12.66M
-17.07%-10.93M
-126.92%-9.34M
20.91%34.7M
-66.11%28.7M
46.18%84.68M
Changes in working capital
394.00%167.28M
-196.86%-56.9M
403.02%58.74M
-82.85%11.68M
345.53%68.09M
73.11%-27.73M
-343.69%-103.15M
18.21%-23.25M
-136.77%-28.42M
286.11%77.3M
-Change in receivables
45.83%-62.81M
-278.21%-115.95M
31.61%-30.66M
-63.37%-44.83M
-2,136.43%-27.44M
85.25%-1.23M
86.72%-8.32M
-18.73%-62.65M
-160.42%-52.77M
268.18%87.33M
-Change in inventory
-31.34%-95.16M
-1,540.66%-72.45M
117.48%5.03M
-1,862.89%-28.78M
72.85%-1.47M
-716.79%-5.4M
-121.52%-661K
5,306.78%3.07M
98.64%-59K
-2,838.51%-4.35M
-Change in prepaid assets
-5.20%42.07M
140.78%44.38M
-61.97%18.43M
49.67%48.46M
1,465.72%32.38M
115.51%2.07M
-203.39%-13.33M
---4.4M
----
----
-Change in payables
-324.18%-99.16M
-28.13%44.23M
143.38%61.55M
-59.72%25.29M
304.70%62.78M
61.93%-30.67M
-281.41%-80.57M
423.39%44.41M
249.30%8.49M
-153.90%-5.68M
-Provision for loans, leases and other losses
1,526.96%301.93M
322.73%18.56M
-61.94%4.39M
526.17%11.53M
-75.42%1.84M
2,949.05%7.49M
92.86%-263K
-123.13%-3.68M
--15.92M
----
-Changes in other current assets
230.40%80.41M
--24.34M
----
----
----
----
----
----
----
----
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities)
-79.99%-11.56M
-112.23%-6.42M
-53.29%-3.03M
-4.11%-1.97M
12.14%-1.9M
-116.23%-2.16M
-998K
Interest received (cash flow from operating activities)
223.80%3.7M
35.91%1.14M
21.88%841K
2.53%690K
5.16%673K
-11.72%640K
-37.18%725K
113.70%1.15M
56.98%540K
-72.30%344K
Tax refund paid
22.36%-123.16M
0.47%-158.62M
0.76%-159.36M
-498.13%-160.58M
-86.75%-26.85M
80.19%-14.38M
-63.72%-72.58M
31.35%-44.33M
-38.28%-64.58M
37.52%-46.71M
Other operating cash inflow (outflow)
200.00%1K
-1K
0
0
-56.40%3.58M
88.88%8.22M
4.35M
0
0
0
Operating cash flow
-167.61%-80.86M
-72.13%119.59M
25.28%429.13M
-12.58%342.55M
400.51%391.87M
253.06%78.29M
-80.96%22.18M
58.80%116.44M
-76.48%73.33M
342.20%311.78M
Investing cash flow
Net PPE purchase and sale
-384.08%-131.54M
-61.29%-27.17M
-678.15%-16.85M
83.38%-2.17M
-49.08%-13.03M
52.51%-8.74M
-251.85%-18.4M
-588.93%-5.23M
83.37%-759K
52.23%-4.56M
Net intangibles purchase and sale
----
--0
--955K
--0
----
----
31.64%-4.82M
---7.05M
----
-245.41%-3.39M
Net business purchase and sale
61.65%-85.92M
---224.07M
--0
-599.56%-340.63M
---48.69M
----
-620.09%-142.2M
---19.75M
----
----
Net investment product transactions
-8.49%-15.63M
64.02%-14.41M
-191.73%-40.05M
53.46%-13.73M
-500.39%-29.5M
-142.54%-4.91M
227.41%11.55M
---9.06M
----
---86.47M
Advance cash and loans provided to other parties
---11.03M
--0
----
----
----
----
----
----
---70M
----
Repayment of advance payments to other parties and cash income from loans
1.00%3.43M
1.01%3.4M
0.99%3.37M
-37.03%3.33M
62.00%5.29M
1.02%3.27M
-6.72%3.23M
63.95%3.47M
--2.11M
----
Net changes in other investments
17.77%-19.04M
-136.44%-23.15M
-410.00%-9.79M
7.07%-1.92M
51.04%-2.07M
-176.88%-4.22M
211.93%5.49M
-19,516.00%-4.9M
97.25%-25K
-22,650.00%-910K
Investing cash flow
9.00%-259.73M
-357.64%-285.41M
82.44%-62.37M
-303.58%-355.11M
-502.50%-87.99M
89.94%-14.6M
-241.32%-145.14M
38.08%-42.52M
27.96%-68.67M
-804.66%-95.32M
Financing cash flow
Net issuance payments of debt
103.15%351.04M
914.30%172.8M
-94.60%17.04M
1,231.49%315.42M
-108.72%-27.88M
3,174.39%319.86M
---10.4M
----
----
----
Net common stock issuance
---99.98M
--0
----
----
----
---796.46M
----
----
----
----
Increase or decrease of lease financing
18.86%-5.02M
---6.19M
--0
----
----
----
----
----
----
----
Cash dividends paid
-19.31%-26.84M
36.04%-22.5M
-2.78%-35.18M
-455.99%-34.23M
43.21%-6.16M
-0.21%-10.84M
-1.10%-10.82M
34.11%-10.7M
-194.10%-16.24M
-2.74%-5.52M
Net other fund-raising expenses
-1,150.00%-25K
-100.84%-2K
-77.15%239K
--1.05M
----
---9.96M
----
-168,821.74%-38.85M
---23K
----
Financing cash flow
52.09%219.18M
904.99%144.11M
-106.34%-17.9M
929.32%282.23M
93.16%-34.03M
-2,243.91%-497.4M
57.17%-21.22M
-204.74%-49.55M
-194.51%-16.26M
-2.74%-5.52M
Net cash flow
Beginning cash position
-0.37%1.51B
34.07%1.51B
29.95%1.13B
45.77%868.66M
-42.09%595.9M
-12.27%1.03B
2.17%1.17B
-1.00%1.15B
22.24%1.16B
6.11%948.61M
Current changes in cash
-459.23%-121.4M
-106.22%-21.71M
29.37%348.87M
-0.06%269.68M
162.22%269.85M
-200.80%-433.71M
-691.73%-144.19M
309.99%24.37M
-105.50%-11.6M
286.36%210.93M
Effect of exchange rate changes
8.24%17.39M
-54.98%16.07M
473.92%35.69M
-426.69%-9.55M
349.54%2.92M
118.12%650K
-44.81%298K
--540K
----
----
Cash adjustments other than cash changes
0.00%1K
--1K
----
-100.00%-2K
-150.00%-1K
--2K
----
0.00%-1K
0.00%-1K
---1K
End cash Position
-6.90%1.4B
-0.37%1.51B
34.07%1.51B
29.95%1.13B
45.77%868.66M
-42.09%595.9M
-12.27%1.03B
2.17%1.17B
-1.00%1.15B
22.24%1.16B
Free cash flow
-344.73%-212.4M
-78.75%86.79M
20.01%408.5M
-10.15%340.39M
444.65%378.84M
6,801.06%69.56M
-101.00%-1.04M
43.55%104.17M
-76.12%72.57M
406.61%303.83M
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
(FY)May 31, 2025(FY)May 31, 2024(FY)May 31, 2023(FY)May 31, 2022(FY)May 31, 2021(FY)May 31, 2020(FY)May 31, 2019(FY)May 31, 2018(FY)May 31, 2017(FY)May 31, 2016
Operating cash flow (Indirect Method)
Cash from operating activities -82.31%50.16M-52.01%283.49M17.10%590.68M21.15%504.41M384.30%416.35M-5.20%85.97M-43.19%90.68M16.20%159.62M-61.64%137.37M148.67%358.14M
Net profit before non-cash adjustment -83.54%25.19M-38.96%153.05M-53.02%250.74M110.07%533.78M144.38%254.09M-31.61%103.97M21.68%152.04M0.16%124.95M-48.95%124.75M138.79%244.38M
Total adjustment of non-cash items -175.96%-142.3M-33.38%187.33M785.21%281.2M-143.58%-41.04M867.61%94.17M-76.71%9.73M-27.85%41.79M41.12%57.92M12.56%41.04M-56.18%36.46M
-Depreciation and amortization 42.33%76.6M-13.30%53.82M77.03%62.07M41.05%35.06M20.29%24.86M5.61%20.67M30.79%19.57M16.12%14.96M-33.00%12.89M-8.25%19.23M
-Reversal of impairment losses recognized in profit and loss -9.43%154.71M18.82%170.81M--143.76M--0----------33.52M------------
-Assets reserve and write-off -------------------------------------94.09%256K
-Share of associates ---------------------------------------82.7M
-Disposal profit -25,860.68%-352.55M-103.65%-1.36M7,579.79%37.25M-99.41%485K--81.96M-----123.72%-1.96M1,629.26%8.26M-103.60%-540K--15M
-Net exchange gains and losses 25.99%-25.38M24.11%-34.29M-424.25%-45.19M---8.62M--0--------------------
-Other non-cash items 362.77%4.32M-101.97%-1.64M222.58%83.31M-437.08%-67.97M-15.74%-12.66M-17.07%-10.93M-126.92%-9.34M20.91%34.7M-66.11%28.7M46.18%84.68M
Changes in working capital 394.00%167.28M-196.86%-56.9M403.02%58.74M-82.85%11.68M345.53%68.09M73.11%-27.73M-343.69%-103.15M18.21%-23.25M-136.77%-28.42M286.11%77.3M
-Change in receivables 45.83%-62.81M-278.21%-115.95M31.61%-30.66M-63.37%-44.83M-2,136.43%-27.44M85.25%-1.23M86.72%-8.32M-18.73%-62.65M-160.42%-52.77M268.18%87.33M
-Change in inventory -31.34%-95.16M-1,540.66%-72.45M117.48%5.03M-1,862.89%-28.78M72.85%-1.47M-716.79%-5.4M-121.52%-661K5,306.78%3.07M98.64%-59K-2,838.51%-4.35M
-Change in prepaid assets -5.20%42.07M140.78%44.38M-61.97%18.43M49.67%48.46M1,465.72%32.38M115.51%2.07M-203.39%-13.33M---4.4M--------
-Change in payables -324.18%-99.16M-28.13%44.23M143.38%61.55M-59.72%25.29M304.70%62.78M61.93%-30.67M-281.41%-80.57M423.39%44.41M249.30%8.49M-153.90%-5.68M
-Provision for loans, leases and other losses 1,526.96%301.93M322.73%18.56M-61.94%4.39M526.17%11.53M-75.42%1.84M2,949.05%7.49M92.86%-263K-123.13%-3.68M--15.92M----
-Changes in other current assets 230.40%80.41M--24.34M--------------------------------
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities) -79.99%-11.56M-112.23%-6.42M-53.29%-3.03M-4.11%-1.97M12.14%-1.9M-116.23%-2.16M-998K
Interest received (cash flow from operating activities) 223.80%3.7M35.91%1.14M21.88%841K2.53%690K5.16%673K-11.72%640K-37.18%725K113.70%1.15M56.98%540K-72.30%344K
Tax refund paid 22.36%-123.16M0.47%-158.62M0.76%-159.36M-498.13%-160.58M-86.75%-26.85M80.19%-14.38M-63.72%-72.58M31.35%-44.33M-38.28%-64.58M37.52%-46.71M
Other operating cash inflow (outflow) 200.00%1K-1K00-56.40%3.58M88.88%8.22M4.35M000
Operating cash flow -167.61%-80.86M-72.13%119.59M25.28%429.13M-12.58%342.55M400.51%391.87M253.06%78.29M-80.96%22.18M58.80%116.44M-76.48%73.33M342.20%311.78M
Investing cash flow
Net PPE purchase and sale -384.08%-131.54M-61.29%-27.17M-678.15%-16.85M83.38%-2.17M-49.08%-13.03M52.51%-8.74M-251.85%-18.4M-588.93%-5.23M83.37%-759K52.23%-4.56M
Net intangibles purchase and sale ------0--955K--0--------31.64%-4.82M---7.05M-----245.41%-3.39M
Net business purchase and sale 61.65%-85.92M---224.07M--0-599.56%-340.63M---48.69M-----620.09%-142.2M---19.75M--------
Net investment product transactions -8.49%-15.63M64.02%-14.41M-191.73%-40.05M53.46%-13.73M-500.39%-29.5M-142.54%-4.91M227.41%11.55M---9.06M-------86.47M
Advance cash and loans provided to other parties ---11.03M--0---------------------------70M----
Repayment of advance payments to other parties and cash income from loans 1.00%3.43M1.01%3.4M0.99%3.37M-37.03%3.33M62.00%5.29M1.02%3.27M-6.72%3.23M63.95%3.47M--2.11M----
Net changes in other investments 17.77%-19.04M-136.44%-23.15M-410.00%-9.79M7.07%-1.92M51.04%-2.07M-176.88%-4.22M211.93%5.49M-19,516.00%-4.9M97.25%-25K-22,650.00%-910K
Investing cash flow 9.00%-259.73M-357.64%-285.41M82.44%-62.37M-303.58%-355.11M-502.50%-87.99M89.94%-14.6M-241.32%-145.14M38.08%-42.52M27.96%-68.67M-804.66%-95.32M
Financing cash flow
Net issuance payments of debt 103.15%351.04M914.30%172.8M-94.60%17.04M1,231.49%315.42M-108.72%-27.88M3,174.39%319.86M---10.4M------------
Net common stock issuance ---99.98M--0---------------796.46M----------------
Increase or decrease of lease financing 18.86%-5.02M---6.19M--0----------------------------
Cash dividends paid -19.31%-26.84M36.04%-22.5M-2.78%-35.18M-455.99%-34.23M43.21%-6.16M-0.21%-10.84M-1.10%-10.82M34.11%-10.7M-194.10%-16.24M-2.74%-5.52M
Net other fund-raising expenses -1,150.00%-25K-100.84%-2K-77.15%239K--1.05M-------9.96M-----168,821.74%-38.85M---23K----
Financing cash flow 52.09%219.18M904.99%144.11M-106.34%-17.9M929.32%282.23M93.16%-34.03M-2,243.91%-497.4M57.17%-21.22M-204.74%-49.55M-194.51%-16.26M-2.74%-5.52M
Net cash flow
Beginning cash position -0.37%1.51B34.07%1.51B29.95%1.13B45.77%868.66M-42.09%595.9M-12.27%1.03B2.17%1.17B-1.00%1.15B22.24%1.16B6.11%948.61M
Current changes in cash -459.23%-121.4M-106.22%-21.71M29.37%348.87M-0.06%269.68M162.22%269.85M-200.80%-433.71M-691.73%-144.19M309.99%24.37M-105.50%-11.6M286.36%210.93M
Effect of exchange rate changes 8.24%17.39M-54.98%16.07M473.92%35.69M-426.69%-9.55M349.54%2.92M118.12%650K-44.81%298K--540K--------
Cash adjustments other than cash changes 0.00%1K--1K-----100.00%-2K-150.00%-1K--2K----0.00%-1K0.00%-1K---1K
End cash Position -6.90%1.4B-0.37%1.51B34.07%1.51B29.95%1.13B45.77%868.66M-42.09%595.9M-12.27%1.03B2.17%1.17B-1.00%1.15B22.24%1.16B
Free cash flow -344.73%-212.4M-78.75%86.79M20.01%408.5M-10.15%340.39M444.65%378.84M6,801.06%69.56M-101.00%-1.04M43.55%104.17M-76.12%72.57M406.61%303.83M
Currency Unit JPYJPYJPYJPYJPYJPYJPYJPYJPYJPY
Accounting Standards NonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAP
Market Insights
Petroleum
No. Symbol 20D % Chg
Sample Name
Sample Code
 +2.81%
Sample Name
Sample Code
 -0.27%
Sample Name
Sample Code
 -0.82%
4
SINOPEC CORP
00386
-1.54%
5
SHANGHAI PECHEM
00338
-2.36%
View More
No. Symbol 20D % Chg
Sample Name
Sample Code
 +36.67%
Sample Name
Sample Code
 +29.14%
Sample Name
Sample Code
 +25.72%
4
Digital China Group
000034
+19.11%
5
Business-intelligence Of Oriental Nations Corporation
300166
+17.75%
View More
Middle East conflict spreads to the stock market! How should investors respond?
According to Axios, on Sunday local time, Trump rejected Iran's latest ceasefire proposal, prompting a sharp response from Iran: no one woul Show More
Long-term answers | Your account on the left shrinks, while your right hand is chased by the times — Be the person that no bombardment can ever wipe out.
Hormuz, Term Structure and USO: Navigating the Energy Storm

- No more -