Axel Mark
3624
Renascience
4889
Ecomott
3987
斐詩特莉亞控股
2736
泰庫尼思科
2962
(FY)2023/12/31 | (FY)2022/12/31 | (FY)2021/12/31 | (FY)2020/12/31 | (FY)2019/12/31 | (FY)2018/12/31 | (FY)2017/12/31 | (FY)2016/12/31 | (FY)2015/12/31 | (FY)2014/12/31 | |
---|---|---|---|---|---|---|---|---|---|---|
經營活動現金流量(間接法) | ||||||||||
經營活動產生的現金 | -53.45%2,207.5萬 | 82.02%4,742.7萬 | 2.45%2,605.6萬 | -49.81%2,543.2萬 | -15.33%5,066.9萬 | -29.52%5,984.3萬 | 129.52%8,491萬 | -60.75%3,699.4萬 | 96.54%9,425.7萬 | 0.01%4,795.7萬 |
扣除非現金調整前淨利潤 | -69.55%1,255.9萬 | 20.61%4,124.2萬 | -16.70%3,419.5萬 | 8.07%4,104.9萬 | -46.51%3,798.3萬 | 29.82%7,100.6萬 | 46.43%5,469.4萬 | -20.23%3,735.1萬 | 132.22%4,682.5萬 | --2,016.4萬 |
非現金項目調整總額 | 43.54%925.1萬 | 249.78%644.5萬 | -28.83%-430.3萬 | -142.72%-334萬 | 134.39%781.8萬 | -173.41%-2,273.2萬 | 324.46%3,096.4萬 | -84.85%729.5萬 | 82.61%4,813.8萬 | -43.34%2,636.1萬 |
-折舊與攤銷 | 4.19%3,938.4萬 | 0.57%3,780萬 | 4.64%3,758.7萬 | -3.60%3,592.2萬 | -10.92%3,726.4萬 | -14.26%4,183萬 | 21.22%4,878.7萬 | 12.83%4,024.8萬 | 102.60%3,567萬 | --1,760.6萬 |
-處置利潤 | -93.94%-1,162.3萬 | -1,009.41%-599.3萬 | 102.92%65.9萬 | -78.03%-2,259.6萬 | 79.21%-1,269.2萬 | -21.78%-6,104.3萬 | -237.51%-5,012.4萬 | -127.85%-1,485.1萬 | -6.29%-651.8萬 | -142.25%-613.2萬 |
-以股票支付的報酬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --156.7萬 |
-其他非現金項目 | 27.02%-1,851萬 | 40.39%-2,536.2萬 | -155.30%-4,254.9萬 | 0.53%-1,666.6萬 | -376.10%-1,675.4萬 | -110.89%-351.9萬 | 278.44%3,230.1萬 | -195.34%-1,810.2萬 | 42.54%1,898.6萬 | -58.39%1,332萬 |
營運資本變動 | 202.31%26.6萬 | 93.22%-26萬 | 68.75%-383.6萬 | -352.18%-1,227.6萬 | -57.92%486.8萬 | 1,646.52%1,156.8萬 | 90.22%-74.8萬 | -980.51%-765萬 | -149.55%-70.8萬 | 0.00%142.9萬 |
-應收款(增)減 | 3,193.62%774萬 | 190.12%23.5萬 | 105.08%8.1萬 | 77.58%-159.3萬 | -206.14%-710.6萬 | 4,447.40%669.5萬 | 98.22%-15.4萬 | -290.93%-865.9萬 | -141.71%-221.5萬 | 0.00%531萬 |
-應付款(減)增 | -1,409.90%-747.4萬 | 87.36%-49.5萬 | 63.33%-391.7萬 | -189.22%-1,068.3萬 | 145.72%1,197.4萬 | 920.37%487.3萬 | -158.87%-59.4萬 | -33.05%100.9萬 | 138.83%150.7萬 | 0.00%-388.1萬 |
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) | 2.22%-1,057.7萬 | 12.10%-1,081.7萬 | 11.61%-1,230.6萬 | 0.39%-1,392.2萬 | 5.41%-1,397.6萬 | -8.28%-1,477.6萬 | -41.50%-1,364.6萬 | -64.10%-964.4萬 | -23.60%-587.7萬 | 0.00%-475.5萬 |
已收到的利息(經營活動產生的現金流) | 20.56%1,925.9萬 | 1.60%1,597.4萬 | -3.84%1,572.2萬 | 79.18%1,635萬 | 25.64%912.5萬 | 76.12%726.3萬 | -9.06%412.4萬 | 87.09%453.5萬 | 81.98%242.4萬 | 0.00%133.2萬 |
已支付退稅 | 8.81%-779.8萬 | 0.63%-855.1萬 | 26.45%-860.5萬 | -18.93%-1,170萬 | 44.81%-983.8萬 | 8.77%-1,782.7萬 | 4.33%-1,954萬 | -21.10%-2,042.4萬 | -269.54%-1,686.6萬 | 0.00%-456.4萬 |
其他經營現金流入(流出) | 0 | -100.08%-1,000 | -71.64%124.8萬 | 440萬 | 0 | 0 | 0 | 0 | 0 | -150.00%-1,000 |
經營活動現金淨額 | -47.86%2,295.9萬 | 99.10%4,403.2萬 | 7.56%2,211.5萬 | -42.86%2,056萬 | 4.28%3,598萬 | -38.22%3,450.3萬 | 387.29%5,584.8萬 | -84.50%1,146.1萬 | 84.99%7,393.8萬 | 0.00%3,996.9萬 |
投資活動現金流量 | ||||||||||
物業、廠房及設備交易淨額 | ---- | ---- | ---- | ---- | --2,140.7萬 | ---- | ---- | ---- | -11,286.10%-6.02億 | 0.00%-528.6萬 |
投資產品交易淨額 | 554.13%4,254.7萬 | -114.97%-936.9萬 | 180.39%6,258.9萬 | -41.76%2,232.2萬 | -31.49%3,833萬 | -55.81%5,595.1萬 | 2,702.49%1.27億 | 97.35%-486.5萬 | -705.15%-1.84億 | 10.98%3,032.6萬 |
向其他方提供的預付現金及貸款 | ---- | ---- | ---- | ---- | ---- | -1,043,233.33%-3.13億 | ---3萬 | ---- | ---- | ---- |
償還對其他方提供的預付款及貸款產生的現金收入 | 2.02%1,095.4萬 | -8.03%1,073.7萬 | -0.77%1,167.5萬 | -53.17%1,176.6萬 | 408.85%2,512.7萬 | 290.36%493.8萬 | -47.84%126.5萬 | -9.28%242.5萬 | -49.37%267.3萬 | --527.9萬 |
其他投資變動淨額 | 71.41%-242.3萬 | 88.87%-847.4萬 | -236.26%-7,613.3萬 | 607.25%5,587.4萬 | -104.89%-1,101.5萬 | 185.20%2.25億 | -2.80%-2.64億 | -4,458.29%-2.57億 | -471.92%-564.2萬 | -84.51%151.7萬 |
投資活動現金淨額 | 818.80%5,107.8萬 | -280.20%-710.6萬 | -102.08%-186.9萬 | 21.82%8,996.2萬 | 374.93%7,384.9萬 | 80.33%-2,686.1萬 | 47.41%-1.37億 | 67.07%-2.6億 | -2,576.30%-7.88億 | 0.00%3,183.6萬 |
融資活動現金流量 | ||||||||||
債務發行/償還的淨額 | -24.42%-8,949.3萬 | -2,959.55%-7,193萬 | 97.96%-235.1萬 | -64.57%-1.15億 | -85.11%-7,011.2萬 | -127.27%-3,787.6萬 | -39.34%1.39億 | -65.45%2.29億 | 1,667.28%6.63億 | -64.00%-4,228.3萬 |
普通股發行/回購的淨額 | --0 | 349.63%3,988.4萬 | ---1,597.7萬 | --0 | 56.98%-3,444萬 | -244.60%-8,006萬 | 209.18%5,536.6萬 | -190.85%-5,070.9萬 | 96.32%5,581.9萬 | --2,843.2萬 |
其他籌資費用淨額 | -31.81%-264.8萬 | -19.44%-200.9萬 | -14.81%-168.2萬 | -42.37%-146.5萬 | 42.48%-102.9萬 | 10.86%-178.9萬 | 6.82%-200.7萬 | -14.09%-215.4萬 | -3.06%-188.8萬 | -118.14%-183.2萬 |
融資活動現金淨額 | -170.57%-9,214.1萬 | -70.19%-3,405.5萬 | 82.87%-2,001萬 | -10.67%-1.17億 | 11.81%-1.06億 | -162.27%-1.2億 | 9.18%1.92億 | -75.43%1.76億 | 4,669.42%7.17億 | 0.00%-1,568.3萬 |
現金淨流量 | ||||||||||
期初現金流 | 3.77%7,907.9萬 | 0.31%7,620.9萬 | -7.68%7,597.5萬 | 5.44%8,229.7萬 | -58.95%7,804.8萬 | 142.01%1.9億 | -47.84%7,856.5萬 | 1.49%1.51億 | 60.80%1.48億 | 0.00%9,230萬 |
現金變動 | -730.58%-1,810.4萬 | 1,116.53%287.1萬 | 103.73%23.6萬 | -248.85%-632.3萬 | 103.79%424.8萬 | -200.46%-1.12億 | 254.82%1.12億 | -3,368.12%-7,206.2萬 | -96.07%220.5萬 | 0.00%5,612.2萬 |
現金變動之外的其他現金調整 | ---- | 50.00%-1,000 | -300.00%-2,000 | 0.00%1,000 | 200.00%1,000 | -200.00%-1,000 | 200.00%1,000 | -200.00%-1,000 | --1,000 | ---- |
期末現金 | -22.89%6,097.5萬 | 3.77%7,907.9萬 | 0.31%7,620.9萬 | -7.68%7,597.5萬 | 5.44%8,229.7萬 | -58.95%7,804.8萬 | 142.01%1.9億 | -47.84%7,856.5萬 | 1.49%1.51億 | -87.08%1.48億 |
自由現金流 | -47.86%2,295.9萬 | 99.10%4,403.2萬 | 7.56%2,211.5萬 | -42.86%2,056萬 | 4.28%3,598萬 | -38.22%3,450.3萬 | 387.29%5,584.8萬 | 102.17%1,146.1萬 | -1,622.16%-5.28億 | 0.00%3,468.3萬 |
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 |