Twenty-four seven
7074
Alpico Holdings
297A
Branding Technology
7067
Estore
4304
Axel Mark
3624
(Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -4.59%1.93B | 19.72%929M | 28.80%6.22B | 14.18%2.12B | 54.27%1.3B | 44.03%2.03B | 7.03%776M | -0.54%4.83B | -3.18%1.86B | 26.35%844M |
Net profit before non-cash adjustment | 37.85%1.85B | -7.55%784M | 29.74%4.57B | 174.95%1.28B | -5.29%1.09B | 16.49%1.34B | 13.52%848M | 86.24%3.52B | 748.61%467M | 104.97%1.15B |
Total adjustment of non-cash items | -21.44%707M | -13.30%404M | 110.86%2.06B | -10.94%643M | 107.45%49M | 60.71%900M | 32.39%466M | -69.79%976M | -52.53%722M | -1,416.00%-658M |
-Depreciation and amortization | 9.83%447M | 0.25%404M | -2.54%1.69B | -0.45%439M | 1.62%439M | -1.69%407M | -9.44%403M | -39.65%1.73B | -27.35%441M | -36.19%432M |
-Reversal of impairment losses recognized in profit and loss | 900.00%10M | -77.94%30M | -32.94%230M | -75.41%45M | 300.00%48M | -99.21%1M | 547.62%136M | -54.63%343M | -71.14%183M | 71.43%12M |
-Disposal profit | --0 | --0 | 186.67%26M | --0 | 30.00%26M | --0 | --0 | -900.00%-30M | --0 | --20M |
-Other non-cash items | -49.19%250M | 58.90%-30M | 110.66%114M | 62.24%159M | 58.65%-464M | 2,489.47%492M | -14.06%-73M | -172.70%-1.07B | -65.37%98M | -76.97%-1.12B |
Changes in working capital | -191.16%-626M | 52.13%-258M | -222.36%-405M | -71.43%190M | -54.05%159M | 29.74%-215M | -44.12%-539M | 225.86%331M | 42.70%665M | 517.86%346M |
-Change in receivables | -85.18%-787M | -244.44%-39M | -161.41%-339M | 60.56%114M | -106.72%-55M | 45.86%-425M | -93.97%27M | 419.08%552M | 0.00%71M | 611.30%818M |
-Change in inventory | -1,700.00%-80M | -228.57%-69M | -362.50%-42M | -82.95%15M | -105.00%-41M | -80.00%5M | 72.73%-21M | 233.33%16M | 46.67%88M | 13.04%-20M |
-Change in payables | 17.56%241M | 72.48%-150M | 89.87%-24M | -87.94%61M | 156.42%255M | -54.85%205M | 26.85%-545M | -203.85%-237M | 51.04%506M | -1,155.56%-452M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -33.33%-20M | -5.56%-19M | 48.85%-67M | 0.00%-16M | 0.00%-18M | 21.05%-15M | 76.92%-18M | 19.14%-131M | 36.00%-16M | 60.00%-18M |
Interest received (cash flow from operating activities) | -87.50%1M | 3M | 66.67%10M | 0 | 2M | 60.00%8M | 0 | 6M | 1M | 0 |
Tax refund paid | 832.69%485M | -51.97%-1.04B | -57.89%-1.82B | -1,214.29%-624M | -6.43%-563M | 766.67%52M | 0.00%-687M | -206.10%-1.15B | 194.74%56M | -39.95%-529M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | -50.00%1M | 0.00%-1M | 0.00%-1M | 50.00%-1M | -200.00%-1M |
Operating cash flow | 15.79%2.4B | -287.14%-131M | 22.31%4.34B | -22.01%1.48B | 144.26%723M | 47.93%2.07B | 270.73%70M | -17.75%3.55B | -0.68%1.9B | 20.33%296M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -153.33%-114M | -100.00%-42M | 8.89%-123M | 76.56%-15M | -100.00%-42M | 2.17%-45M | -425.00%-21M | 58.72%-135M | 62.79%-64M | 0.00%-21M |
Net intangibles purchase and sale | -39.60%-208M | -14.29%-128M | 40.65%-533M | 35.12%-133M | 21.47%-139M | 14.37%-149M | 67.25%-112M | -1.01%-898M | 12.39%-205M | 31.66%-177M |
Net business purchase and sale | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --441M | --0 | --0 |
Net investment product transactions | 5,075.00%414M | 400.00%165M | 641.67%910M | --0 | --869M | 110.26%8M | --33M | -132.75%-168M | ---90M | --0 |
Net changes in other investments | 112.00%3M | -248.15%-80M | -93.48%32M | 127.87%34M | -487.50%-31M | 47.92%-25M | -91.73%54M | 2,064.00%491M | -1,209.09%-122M | -93.10%8M |
Investing cash flow | 145.02%95M | -84.78%-85M | 206.32%286M | 76.30%-114M | 445.79%657M | 39.02%-211M | -106.15%-46M | 63.05%-269M | -21.77%-481M | -15.85%-190M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 40.03%-752M | 23.47%1.17B | 101.82%27M | 194.04%568M | -406.52%-233M | -29.28%-1.25B | 580.58%946M | 73.87%-1.48B | 87.11%-604M | 88.21%-46M |
Net common stock issuance | ---780M | ---413M | ---1.33B | ---1.33B | --0 | --0 | --0 | --0 | --0 | --0 |
Increase or decrease of lease financing | 6.16%-259M | 0.00%-266M | 9.40%-1.08B | 4.53%-274M | 12.04%-263M | 8.00%-276M | 12.79%-266M | 39.48%-1.19B | 44.16%-287M | 37.45%-299M |
Issuance fees | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---18M | ---- | ---- |
Cash dividends paid | -1.29%-314M | -42.15%-317M | -36.48%-1.16B | -46.48%-312M | -46.70%-311M | -46.23%-310M | -6.19%-223M | -10.72%-847M | -7.58%-213M | -12.17%-212M |
Net other fund-raising expenses | -577.78%-215M | -98.50%7M | -87.33%184M | -122.64%-329M | 0.00%1M | 4,600.00%45M | 46,800.00%467M | 292.83%1.45B | 145,200.00%1.45B | 100.20%1M |
Financing cash flow | -29.25%-2.32B | -80.63%179M | -60.82%-3.35B | -606.34%-1.68B | -44.96%-806M | -21.04%-1.8B | 345.09%924M | 59.31%-2.09B | 124.18%331M | 64.31%-556M |
Net cash flow | ||||||||||
Beginning cash position | 4.15%7.35B | 20.89%7.39B | 24.30%6.11B | 76.24%7.7B | 47.93%7.13B | 34.57%7.06B | 24.30%6.11B | -23.76%4.92B | -8.49%4.37B | -22.92%4.82B |
Current changes in cash | 166.15%173M | -103.90%-37M | 6.61%1.28B | -117.88%-312M | 227.56%574M | 115.15%65M | 187.27%948M | 177.86%1.2B | 1,111.81%1.75B | 69.51%-450M |
Effect of exchange rate changes | 100.00%2M | --1M | 200.00%1M | --2M | ---2M | --1M | --0 | -125.00%-1M | --0 | --0 |
Cash adjustments other than cash changes | --0 | 0.00%1M | --1M | ---- | ---- | ---- | 0.00%1M | ---- | ---- | ---- |
End cash Position | 5.66%7.53B | 4.15%7.35B | 20.89%7.39B | 20.89%7.39B | 76.24%7.7B | 47.93%7.13B | 34.57%7.06B | 24.30%6.11B | 24.30%6.11B | -8.49%4.37B |
Free cash flow | 10.60%2.08B | -377.78%-301M | 46.44%3.69B | -18.20%1.33B | 453.06%542M | 59.07%1.88B | 83.72%-63M | -18.73%2.52B | 8.47%1.63B | 388.24%98M |
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 |