Aun Consulting
2459
Welby
4438
Value Creation
9238
Perseus Proteomics
4882
DMS
9782
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 13.38%10.45B | 12.51%9.22B | 16.76%8.19B | 19.28%7.02B | -12.01%5.88B | -1.02%6.69B | 19.31%6.75B | 9.65%5.66B | 35.44%5.16B | 18.27%3.81B |
Net profit before non-cash adjustment | 1.72%8.35B | 17.06%8.21B | 21.38%7.01B | 60.76%5.78B | -40.77%3.59B | 8.94%6.07B | 6.38%5.57B | 10.75%5.23B | 53.64%4.73B | 15.99%3.08B |
Total adjustment of non-cash items | 132.06%1.76B | -19.02%758M | 73.01%936M | -75.24%541M | 189.02%2.19B | 108.84%756M | 37.12%362M | 106.25%264M | -77.97%128M | 321.01%581M |
-Depreciation and amortization | 73.94%1.15B | 17.23%660M | 9.75%563M | -17.39%513M | 2.14%621M | 83.13%608M | 204.59%332M | 26.74%109M | -27.73%86M | -1.65%119M |
-Reversal of impairment losses recognized in profit and loss | --264M | --0 | -9.38%29M | -97.97%32M | --1.58B | ---- | ---- | --87M | ---- | --428M |
-Disposal profit | 600.00%7M | -91.67%1M | 300.00%12M | -66.67%3M | -18.18%9M | --11M | --0 | -75.00%1M | -73.33%4M | 7.14%15M |
-Net exchange gains and losses | 100.00%4M | 100.00%2M | 0.00%1M | --1M | --0 | --0 | --33M | --0 | --0 | --0 |
-Other non-cash items | 253.68%336M | -71.30%95M | 4,237.50%331M | 68.00%-8M | -118.25%-25M | 4,666.67%137M | -104.48%-3M | 76.32%67M | 100.00%38M | 533.33%19M |
Changes in working capital | 37.90%342M | 2.06%248M | -65.09%243M | 582.35%696M | 172.34%102M | -117.17%-141M | 409.94%821M | -47.73%161M | 100.00%308M | -64.35%154M |
-Change in receivables | -335.94%-755M | 172.89%320M | 33.89%-439M | -677.39%-664M | 5.50%115M | 203.81%109M | 41.99%-105M | -38.17%-181M | -45.56%-131M | -50.00%-90M |
-Change in inventory | -133.33%-2M | --6M | --0 | -300.00%-6M | 200.00%3M | 125.00%1M | ---4M | --0 | --0 | --0 |
-Change in payables | 820.00%324M | -159.21%-45M | -74.06%76M | 623.21%293M | -227.27%-56M | -46.99%44M | 15.28%83M | -19.10%72M | 493.33%89M | -94.27%15M |
-Change in accrued expense | 342.13%569M | -155.95%-235M | -61.04%420M | 658.55%1.08B | 62.52%-193M | -183.47%-515M | 455.86%617M | -50.67%111M | 1.35%225M | -2.20%222M |
-Provision for loans, leases and other losses | -4.17%207M | 31.71%216M | 3,380.00%164M | -102.15%-5M | 5.91%233M | -4.35%220M | 44.65%230M | 27.20%159M | 1,685.71%125M | 133.33%7M |
-Changes in other current assets | ---- | -163.64%-14M | --22M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Changes in other current liabilities | ---1M | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 9.09%-20M | 0.00%-22M | -37.50%-22M | 11.11%-16M | -12.50%-18M | -16M | 0 | 0 | 0 | 0 |
Interest received (cash flow from operating activities) | 11.11%10M | 125.00%9M | 0.00%4M | -63.64%4M | -35.29%11M | -5.56%17M | 18M | 0 | 0.00%1M | 0.00%1M |
Tax refund paid | -9.64%-2.32B | 6.37%-2.12B | -18.25%-2.26B | -42.37%-1.91B | 32.61%-1.34B | -16.48%-1.99B | 0.23%-1.71B | -16.59%-1.72B | -17.59%-1.47B | -29.77%-1.25B |
Other operating cash inflow (outflow) | 0 | 0 | 0 | -1M | 0 | -1M | 0 | 0 | 0 | 0 |
Operating cash flow | 14.56%8.12B | 19.85%7.09B | 16.15%5.91B | 12.33%5.09B | -3.41%4.53B | -7.29%4.69B | 28.26%5.06B | 6.85%3.95B | 44.15%3.69B | 13.31%2.56B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -23.03%-187M | 51.28%-152M | -875.00%-312M | 60.98%-32M | 46.05%-82M | -141.27%-152M | 12.50%-63M | 26.53%-72M | -600.00%-98M | 80.56%-14M |
Net intangibles purchase and sale | 18.67%-257M | 22.55%-316M | -41.67%-408M | -24.14%-288M | 30.12%-232M | -15.68%-332M | -17.14%-287M | -133.33%-245M | -1,066.67%-105M | 55.00%-9M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---752M | ---- | ---2.29B | ---- | ---- | -1,328.57%-100M |
Net investment product transactions | ---- | ---- | ---- | ---- | 378.09%2.4B | 3,246.67%502M | 100.52%15M | ---2.91B | ---- | ---- |
Advance cash and loans provided to other parties | 4.44%-43M | -18.42%-45M | -111.11%-38M | 53.85%-18M | 7.14%-39M | -200.00%-42M | ---14M | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | -27.27%40M | 48.65%55M | 85.00%37M | -48.72%20M | 2.63%39M | 137.50%38M | --16M | ---- | ---- | --1M |
Net changes in other investments | -5,233.33%-160M | 98.65%-3M | -88.98%-223M | -436.36%-118M | 12.00%-22M | -8.70%-25M | 93.11%-23M | -267.03%-334M | -450.00%-91M | 115.48%26M |
Investing cash flow | -31.67%-607M | 51.17%-461M | -116.51%-944M | -133.23%-436M | 12,027.27%1.31B | 99.58%-11M | 25.56%-2.65B | -1,109.52%-3.56B | -206.25%-294M | 64.04%-96M |
Financing cash flow | ||||||||||
Net common stock issuance | -8.55%-1.49B | ---1.37B | --0 | -1,370.00%-1.91B | ---130M | --0 | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | --0 | --0 | --0 | --0 | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 66.67%-1M | -50.00%-3M |
Cash dividends paid | -10.87%-3.63B | -9.68%-3.28B | 9.49%-2.99B | 0.39%-3.3B | -23.54%-3.31B | -30.08%-2.68B | -66.61%-2.06B | -57.98%-1.24B | -49.71%-783M | -62.42%-523M |
Net other fund-raising expenses | -1.03%-196M | -3.19%-194M | 1.05%-188M | -9.20%-190M | 5.95%-174M | ---185M | ---- | ---- | ---- | ---- |
Financing cash flow | -9.82%-5.31B | -52.43%-4.84B | 41.22%-3.17B | -49.29%-5.4B | -26.16%-3.62B | -39.04%-2.87B | -66.56%-2.06B | -57.91%-1.24B | -49.05%-784M | -52.91%-526M |
Net cash flow | ||||||||||
Beginning cash position | 12.69%16.77B | 15.06%14.88B | -4.80%12.93B | 19.19%13.58B | 18.90%11.4B | 3.41%9.59B | -8.39%9.27B | 34.83%10.12B | 34.84%7.5B | 42.15%5.57B |
Current changes in cash | 22.99%2.2B | -0.39%1.79B | 340.94%1.8B | -133.45%-745M | 22.77%2.23B | 415.34%1.81B | 141.51%352M | -132.43%-848M | 34.79%2.62B | 17.58%1.94B |
Effect of exchange rate changes | -14.00%86M | -33.77%100M | 60.64%151M | 341.03%94M | ---39M | --0 | ---36M | --0 | --0 | --0 |
Cash adjustments other than cash changes | ---1M | ---- | 200.00%1M | 0.00%-1M | 50.00%-1M | ---2M | ---- | 0.00%-1M | 0.00%-1M | ---1M |
End cash Position | 13.62%19.05B | 12.69%16.77B | 15.06%14.88B | -4.80%12.93B | 19.19%13.58B | 18.90%11.4B | 3.41%9.59B | -8.39%9.27B | 34.83%10.12B | 34.84%7.5B |
Free cash flow | 15.95%7.68B | 27.46%6.62B | 8.85%5.19B | 13.11%4.77B | 0.24%4.22B | -10.60%4.21B | 29.71%4.71B | 3.98%3.63B | 37.46%3.49B | 17.06%2.54B |
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 |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | -- | -- | -- |