Visumo
303A
Alpico Holdings
297A
京極運輸商事
9073
Forcia
304A
Business Coach
9562
(FY)2023/11/30 | (FY)2022/11/30 | (FY)2021/11/30 | (FY)2020/11/30 | (FY)2019/11/30 | (FY)2018/11/30 | (FY)2017/11/30 | (FY)2016/11/30 | (FY)2015/11/30 | (FY)2014/11/30 | |
---|---|---|---|---|---|---|---|---|---|---|
經營活動現金流量(間接法) | ||||||||||
經營活動產生的現金 | -38.48%1.85億 | -19.42%3.01億 | 63.66%3.73億 | -38.11%2.28億 | 4.31%3.68億 | -42.57%3.53億 | 100.36%6.15億 | 221.12%3.07億 | -85.07%9,560.6萬 | 94.80%6.4億 |
扣除非現金調整前淨利潤 | 11.71%2.39億 | 0.59%2.14億 | 1,896.23%2.13億 | -96.03%1,064.9萬 | -7.83%2.68億 | -19.11%2.91億 | 4.29%3.59億 | 5.86%3.45億 | 31.11%3.26億 | 52.46%2.48億 |
非現金項目調整總額 | -28.46%6,737.3萬 | 29.02%9,417萬 | -63.57%7,299萬 | 70.75%2億 | 59.51%1.17億 | -42.55%7,355.4萬 | 11.24%1.28億 | 1,001.29%1.15億 | -97.65%1,045.1萬 | 89.05%4.44億 |
-折舊與攤銷 | -5.59%1.15億 | -11.31%1.22億 | 0.57%1.37億 | 5.34%1.37億 | 7.50%1.3億 | 4.27%1.21億 | 4.97%1.16億 | 10.31%1.1億 | 17.64%9,997.1萬 | 29.90%8,498.3萬 |
-在損益中確認的減值損失回撥 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -84.03%600萬 | --3,758萬 |
-資產準備金與勾銷 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -60.97%118萬 | -28.06%302.3萬 | -96.89%420.2萬 |
-聯營企業份額 | 8.76%-229.2萬 | 2.90%-251.2萬 | -141.14%-258.7萬 | 883.06%628.8萬 | 14.30%-80.3萬 | -97.26%-93.7萬 | 73.87%-47.5萬 | -88.20%-181.8萬 | -10.27%-96.6萬 | 43.19%-87.6萬 |
-處置利潤 | -82.40%103.6萬 | --588.5萬 | --0 | 0.25%-2,348.9萬 | -8.85%-2,354.9萬 | 20.51%-2,163.4萬 | -1,457.81%-2,721.5萬 | -4,467.50%-174.7萬 | -97.24%4萬 | -88.59%144.8萬 |
-匯兌損益淨額 | 47.40%-96萬 | -153.82%-182.5萬 | -415.35%-71.9萬 | -29.41%22.8萬 | 360.48%32.3萬 | 67.54%-12.4萬 | -122.82%-38.2萬 | 270.64%167.4萬 | 84.29%-98.1萬 | -14.46%-624.6萬 |
-養老金及員工福利費用 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -85.62%853.9萬 | -47.44%5,939.1萬 | --1.13億 |
-其他非現金項目 | -55.38%-4,550.9萬 | 52.11%-2,928.9萬 | -175.86%-6,116.4萬 | 594.62%8,062.5萬 | 147.47%1,160.7萬 | -160.61%-2,445.1萬 | 1,438.96%4,034.3萬 | 98.07%-301.3萬 | -174.20%-1.56億 | 630.31%2.1億 |
營運資本變動 | -1,575.35%-1.21億 | -108.25%-723.4萬 | 413.40%8,766.3萬 | 201.24%1,707.5萬 | -52.37%-1,686.6萬 | -108.67%-1,106.9萬 | 183.53%1.28億 | 36.46%-1.53億 | -360.30%-2.4億 | 24.47%-5,223.8萬 |
-應收款(增)減 | 49.00%-1.09億 | 18.02%-2.13億 | -141.44%-2.6億 | 384.12%6.28億 | -584.04%-2.21億 | -56.58%4,568.4萬 | 85.02%1.05億 | -72.96%5,686萬 | 172.49%2.1億 | 21.80%-2.9億 |
-存貨(增)減 | 52.91%-6,149萬 | -119.01%-1.31億 | -272.28%-5,962.1萬 | 173.42%3,460.7萬 | 118.56%1,265.7萬 | -177.62%-6,817.7萬 | 851.52%8,783萬 | 48.04%-1,168.7萬 | -671.71%-2,249.1萬 | 210.17%393.4萬 |
-應付款(減)增 | -87.27%3,885.1萬 | -16.07%3.05億 | 164.45%3.64億 | -415.13%-5.64億 | 756.02%1.79億 | 42.71%-2,728.8萬 | 75.94%-4,763.2萬 | 57.17%-1.98億 | -291.34%-4.62億 | -16.16%2.42億 |
-貸款、租賃及其他損失準備金 | -67.41%1,031.4萬 | -28.20%3,165.1萬 | 153.98%4,408.2萬 | -748.59%-8,167萬 | -67.47%1,259.2萬 | 317.74%3,871.2萬 | ---1,777.9萬 | ---- | ---- | ---- |
-其他流動資產變動 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 542.39%3,392.7萬 | -144.58%-766.9萬 |
已付股息(經營活動產生的現金流) | ||||||||||
已收到的股息(經營活動產生的現金流) | ||||||||||
已付利息(經營活動產生的現金流) | 1.44%-808.4萬 | 7.86%-820.2萬 | 6.85%-890.2萬 | -3.95%-955.7萬 | 12.71%-919.4萬 | 11.55%-1,053.3萬 | 21.29%-1,190.8萬 | 26.07%-1,512.9萬 | 25.67%-2,046.5萬 | 9.66%-2,753.2萬 |
已收到的利息(經營活動產生的現金流) | 19.51%3,323.2萬 | 17.71%2,780.8萬 | 0.04%2,362.4萬 | -0.25%2,361.4萬 | 3.47%2,367.4萬 | 6.16%2,287.9萬 | 9.83%2,155.2萬 | 9.17%1,962.3萬 | 4.37%1,797.4萬 | 12.78%1,722.2萬 |
已支付退稅 | 61.03%-4,451.8萬 | -530.18%-1.14億 | 139.39%2,655.5萬 | 25.61%-6,741.5萬 | -32.05%-9,062.1萬 | 32.70%-6,862.4萬 | -88.06%-1.02億 | 66.72%-5,421.8萬 | -297.49%-1.63億 | -265.03%-4,098.6萬 |
其他經營現金流入(流出) | 0 | -100.00%-1,000 | 106.30%3,278.1萬 | -38.10%1,589萬 | 210.30%2,567.1萬 | 827,400.00%827.3萬 | -200.00%-1,000 | -50.00%1,000 | 2,000 | 0 |
經營活動現金淨額 | -19.63%1.66億 | -53.92%2.06億 | 134.69%4.47億 | -40.07%1.91億 | 4.18%3.18億 | -41.61%3.05億 | 103.20%5.23億 | 468.61%2.57億 | -111.85%-6,979.9萬 | 94.87%5.89億 |
投資活動現金流量 | ||||||||||
物業、廠房及設備交易淨額 | -255.87%-2.38億 | -53.92%-6,676.7萬 | 69.41%-4,337.8萬 | 29.52%-1.42億 | -142.87%-2.01億 | -1.04%-8,285.4萬 | 18.11%-8,200萬 | 9.12%-1億 | 25.17%-1.1億 | -171.11%-1.47億 |
無形資產交易淨額 | ---693.7萬 | --0 | 94.24%-175萬 | ---3,038.4萬 | ---- | ---- | -266.54%-95.3萬 | 96.15%-26萬 | ---675萬 | ---- |
投資產品交易淨額 | 0.00%-36萬 | 0.00%-36萬 | 0.00%-36萬 | 0.00%-36萬 | 0.28%-36萬 | 0.00%-36.1萬 | -0.28%-36.1萬 | 0.00%-36萬 | 0.28%-36萬 | -101.47%-36.1萬 |
其他投資變動淨額 | 736.72%214.2萬 | 601.96%25.6萬 | -157.30%-5.1萬 | -96.10%8.9萬 | -61.14%228.2萬 | 1,468.76%587.2萬 | -5.15%-42.9萬 | -101.65%-40.8萬 | 6,247.44%2,475.5萬 | 157.18%39萬 |
投資活動現金淨額 | -263.02%-2.43億 | -46.84%-6,687.1萬 | 73.60%-4,553.9萬 | 13.46%-1.72億 | -157.69%-1.99億 | 7.64%-7,734.3萬 | 17.22%-8,374.3萬 | -9.32%-1.01億 | 37.14%-9,253.6萬 | -296.48%-1.47億 |
融資活動現金流量 | ||||||||||
債務發行/償還的淨額 | 60.57%-3,720.1萬 | -2,406.80%-9,435.6萬 | 85.18%-376.4萬 | -129.00%-2,539萬 | 801.05%8,755.4萬 | 76.65%-1,248.9萬 | 21.82%-5,348.9萬 | -42.22%-6,841.8萬 | 52.74%-4,810.6萬 | -58.47%-1.02億 |
租賃融資增減 | 77.85%-51.7萬 | 85.45%-233.4萬 | 0.00%-1,604.2萬 | 0.00%-1,604.2萬 | 0.00%-1,604.2萬 | 0.00%-1,604.2萬 | 1.10%-1,604.2萬 | 6.40%-1,622.1萬 | -5.54%-1,733萬 | -536.43%-1,642萬 |
已支付現金股息 | 0.01%-2,491.7萬 | 0.01%-2,491.9萬 | 0.56%-2,492.1萬 | -0.79%-2,506.1萬 | -0.08%-2,486.4萬 | -27.64%-2,484.3萬 | 0.50%-1,946.4萬 | 1.93%-1,956.2萬 | ---1,994.6萬 | ---- |
其他籌資費用淨額 | 65.28%-6.7萬 | -3.76%-19.3萬 | -18,500.00%-18.6萬 | 96.43%-1,000 | 77.60%-2.8萬 | 63.13%-12.5萬 | -285.23%-33.9萬 | 63.33%-8.8萬 | -370.59%-24萬 | -15.91%-5.1萬 |
融資活動現金淨額 | 48.52%-6,270.2萬 | -171.20%-1.22億 | 32.46%-4,491.3萬 | -242.63%-6,649.4萬 | 187.14%4,662萬 | 40.11%-5,349.9萬 | 14.34%-8,933.4萬 | -21.80%-1.04億 | 27.60%-8,562.2萬 | -76.89%-1.18億 |
現金淨流量 | ||||||||||
期初現金流 | 0.95%20.42億 | 21.47%20.23億 | -2.84%16.65億 | 10.65%17.14億 | 12.70%15.49億 | 34.18%13.74億 | 5.15%10.24億 | -20.23%9.74億 | 37.02%12.21億 | 29.64%8.91億 |
現金變動 | -900.71%-1.4億 | -95.11%1,745.8萬 | 837.56%3.57億 | -129.26%-4,838.1萬 | -5.22%1.65億 | -50.13%1.74億 | 574.70%3.5億 | 120.90%5,183.5萬 | -176.60%-2.48億 | 63.19%3.24億 |
匯率變動影響 | -47.65%94.6萬 | 156.68%180.7萬 | 418.55%70.4萬 | 30.72%-22.1萬 | -351.18%-31.9萬 | -66.93%12.7萬 | 123.10%38.4萬 | -272.59%-166.2萬 | -84.58%96.3萬 | 15.69%624.7萬 |
現金變動之外的其他現金調整 | ---- | ---- | --2,000 | ---- | ---- | ---- | ---- | 50.00%-1,000 | -100.00%-2,000 | ---1,000 |
期末現金 | -6.80%19.03億 | 0.95%20.42億 | 21.47%20.23億 | -2.84%16.65億 | 10.65%17.14億 | 12.70%15.49億 | 34.18%13.74億 | 5.15%10.24億 | -20.23%9.74億 | 37.02%12.21億 |
自由現金流 | -156.59%-7,886.8萬 | -65.35%1.39億 | 2,087.56%4.02億 | -84.26%1,838.4萬 | -47.49%1.17億 | -48.62%2.22億 | 246.59%4.33億 | 166.88%1.25億 | -142.25%-1.87億 | 83.18%4.42億 |
貨幣單位 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 |
會計準則 | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |