Living Technologies
4445
Beat Holdings
9399
WealthNavi
7342
Nihon Enterprise
4829
Ateam
3662
(FY)Oct 31, 2023 | (FY)Oct 31, 2022 | (FY)Oct 31, 2021 | (FY)Oct 31, 2020 | (FY)Oct 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (Q4)Dec 31, 2016 | (FY)Mar 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 85.89%-142.47M | -3,363.08%-1.01B | -140.56%-29.15M | 2,777.98%71.88M | -100.75%-2.68M | 386.68%357.87M | 200.00%73.53M | -15,954.80%-73.53M | 1.46M | -100.48%-458K |
Net profit before non-cash adjustment | -359.94%-1.58B | 273.50%609.15M | -324.46%-351.1M | 2,872.89%156.42M | 81.89%-5.64M | -181.42%-31.15M | 331.52%38.26M | 51.46%-16.53M | --22.11M | -177.90%-34.05M |
Total adjustment of non-cash items | 265.37%863.57M | -282.44%-522.2M | 2,361.38%286.23M | -70.30%11.63M | -87.83%39.16M | 1,420.09%321.85M | 177.86%21.17M | -285.71%-27.19M | --9.96M | -0.80%14.64M |
-Depreciation and amortization | 37.97%334.34M | 154.89%242.33M | 4.65%95.07M | 477.87%90.85M | -46.10%15.72M | 62.17%29.17M | 162.10%17.99M | -46.08%6.86M | --2.94M | -29.69%12.73M |
-Reversal of impairment losses recognized in profit and loss | 11,127.09%950.2M | ---8.62M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -19.90%326K |
-Disposal profit | -823.81%-294.99M | -114.12%-31.93M | 3,683.88%226.09M | 6,059.79%5.98M | -99.94%97K | 11,870.06%151.9M | --1.27M | --0 | ---- | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | -99.27%19K | 2,371.70%2.62M | --106K | --0 | ---- | ---- |
-Other non-cash items | 82.60%-125.98M | -1,973.02%-723.98M | 59.01%-34.92M | -465.32%-85.19M | -83.12%23.32M | 7,520.57%138.16M | 105.32%1.81M | -2,243.11%-34.05M | --7.02M | 142.20%1.59M |
Changes in working capital | 152.66%577.38M | -3,170.51%-1.1B | 137.13%35.71M | -165.66%-96.17M | -153.90%-36.2M | 376.45%67.17M | 147.28%14.1M | -257.37%-29.81M | ---30.61M | -49.40%18.95M |
-Change in receivables | 150.31%158.72M | -256.86%-315.47M | 242.63%201.12M | -1,469.84%-141M | -122.07%-8.98M | 2,191.44%40.7M | 102.96%1.78M | -518.80%-60.02M | ---59.23M | 217.86%14.33M |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | -95.83%22K | -23.40%527K | 89.53%688K | --1.26M | -95.38%363K |
-Change in prepaid assets | 288.89%215.35M | -17,967.51%-114.01M | ---631K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | -123.47%-7.62M | 135.96%32.48M | -301.44%-90.31M | 264.70%44.83M | -202.92%-27.22M | 124.24%26.45M | 75.72%11.79M | 182.71%6.71M | --9.6M | -195.82%-8.12M |
-Changes in other current assets | 130.15%210.94M | -839.30%-699.51M | ---74.47M | ---- | ---- | ---- | ---- | 84.41%22.8M | --17.76M | -62.84%12.37M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -6.40%-2.68M | 4.66%-2.52M | -25.00%-2.64M | -1,720.69%-2.11M | -116K | |||||
Interest received (cash flow from operating activities) | -47.80%2.66M | -24.92%5.09M | 115.69%6.78M | 242.75%3.14M | -63.41%917K | -16.55%2.51M | 300,200.00%3M | -99.95%1K | 0 | 2.26%2.09M |
Tax refund paid | -891.91%-58.36M | 130.64%7.37M | -165.97%-24.06M | 175.21%36.46M | -405.36%-48.48M | -228.55%-9.59M | 134.80%7.46M | -82.50%-21.45M | -6.71M | -344.78%-11.75M |
Other operating cash inflow (outflow) | 0 | -200.00%-1K | 1K | 0 | -1K | 0 | 0.00%1K | 1K | 2K | 0 |
Operating cash flow | 79.91%-200.85M | -1,937.20%-999.61M | -144.86%-49.07M | 317.14%109.37M | -114.36%-50.37M | 317.60%350.78M | 188.44%84M | -838.11%-94.97M | ---5.25M | -110.62%-10.12M |
Investing cash flow | ||||||||||
Net business purchase and sale | 119.14%411.65M | --187.85M | --0 | 49.20%-115.58M | ---227.52M | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 369.02%227.28M | 79.66%-84.48M | -0.14%-415.32M | -380.17%-414.76M | 198.69%148.04M | 1.25%-150M | ---151.9M | ---- | ---- | ---- |
Advance cash and loans provided to other parties | -190.00%-116M | ---40M | --0 | ---50M | ---- | ---- | ---400M | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | --159M | ---- | -66.37%20M | -71.68%59.46M | --210M | ---- | --440M | ---- | ---- | ---- |
Net changes in other investments | -2,023.55%-69.11M | -76.41%3.59M | 137.09%15.23M | -215.92%-41.07M | 15.17%-13M | 81.23%-15.33M | -296.42%-81.64M | 355.17%41.56M | ---8.83M | 73.59%-16.29M |
Investing cash flow | 815.24%612.81M | 117.62%66.96M | 32.36%-380.09M | -578.18%-561.94M | 171.08%117.52M | 14.58%-165.33M | -565.64%-193.54M | 355.17%41.56M | ---8.83M | 73.59%-16.29M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 22.32%-52.72M | -42.23%-67.87M | 9.57%-47.72M | -153.68%-52.77M | --98.31M | ---- | ---- | ---- | ---- | ---- |
Net common stock issuance | -100.01%-37K | -74.21%422.28M | --1.64B | ---- | ---- | -100.02%-132K | 1,773,917.50%709.61M | -81.82%40K | --0 | -58.33%220K |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-819K |
Cash dividends paid | ---- | 99.89%-30K | -98.29%-27.53M | -0.04%-13.88M | -39.52%-13.88M | -48.84%-9.95M | -1.18%-6.68M | 26.50%-6.61M | ---9K | ---8.99M |
Net other fund-raising expenses | ---- | -100.01%-1K | --7.11M | ---- | ---1K | ---- | ---1K | ---- | ---- | ---- |
Financing cash flow | -114.89%-52.76M | -77.42%354.37M | 2,454.15%1.57B | -178.95%-66.66M | 937.65%84.43M | -101.43%-10.08M | 10,807.13%702.92M | 31.51%-6.57M | ---8K | -3,205.17%-9.59M |
Net cash flow | ||||||||||
Beginning cash position | -30.91%1.17B | 206.46%1.69B | -48.46%552.19M | 16.48%1.07B | 23.56%919.84M | 392.74%744.47M | -28.42%151.09M | -51.57%211.06M | --165.18M | 8.28%435.79M |
Current changes in cash | 162.11%359.2M | -150.72%-578.29M | 319.57%1.14B | -442.55%-519.23M | -13.57%151.58M | -70.45%175.37M | 1,089.39%593.38M | -66.61%-59.98M | ---14.09M | -208.02%-36M |
Effect of exchange rate changes | --0 | --55.14M | --0 | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Cash adjustments other than cash changes | -200.00%-1K | --1K | ---- | -200.00%-1K | 200.00%1K | -200.00%-1K | 150.00%1K | -100.00%-2K | ---- | 0.00%-1K |
End cash Position | 30.72%1.53B | -30.91%1.17B | 206.46%1.69B | -48.46%552.19M | 16.48%1.07B | 23.56%919.84M | 392.74%744.47M | -62.21%151.09M | --151.09M | -8.26%399.79M |
Free cash flow | 79.91%-200.85M | -1,937.20%-999.61M | -144.86%-49.07M | 317.14%109.37M | -114.36%-50.37M | 317.60%350.78M | 188.44%84M | -838.11%-94.97M | ---5.25M | -110.62%-10.12M |
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 |