Pacific Metals
5541
Smile Holdings
7084
Reyuu Japan
9425
Architects Studio Japan
6085
Generation Pass
3195
(FY)Dec 31, 2024 | (Q3)Sep 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 360.54%42.66B | -345.84%-7.33B | 211.74%16.99B | 196.54%15.44B | 3.16%9.26B | -4.38B | 4,241.67%2.98B | -13.56%5.45B | 15,675.76%5.21B | -54.00%8.98B |
Net profit before non-cash adjustment | 104.17%33.67B | 24.46%7.93B | 76.63%9.36B | 325.67%14.38B | 31.31%16.49B | --1.44B | 43.92%6.37B | 65.92%5.3B | 50.94%3.38B | -9.53%12.56B |
Total adjustment of non-cash items | -49.17%4.41B | 165.92%6.96B | 55.63%2.88B | -1,542.15%-7.53B | 41.39%8.67B | --3.68B | -26.05%2.62B | 210.07%1.85B | -42.38%522M | -8.58%6.13B |
-Depreciation and amortization | 45.47%12B | 28.55%2.83B | 59.93%3.24B | 44.69%2.89B | -0.40%8.25B | --2.03B | 9.38%2.2B | -1.80%2.02B | 1.47%2B | 10.50%8.28B |
-Reversal of impairment losses recognized in profit and loss | --0 | ---- | ---- | ---- | --2.24B | ---- | ---- | ---- | ---- | --0 |
-Share of associates | 87.82%-270M | 98.93%-7M | 89.04%-50M | 121.61%59M | -145.24%-2.22B | ---833M | -111.97%-655M | -178.05%-456M | -254.55%-273M | -117.31%-904M |
-Disposal profit | 282.14%107M | 2,250.00%47M | -600.00%-7M | --46M | -71.13%28M | --27M | 114.29%2M | 99.17%-1M | --0 | 59.02%97M |
-Other non-cash items | -2,108.65%-7.43B | 283.04%4.09B | -208.19%-304M | -776.02%-10.52B | 127.49%370M | --223M | -42.26%1.07B | 123.81%281M | -21.81%-1.2B | -208.72%-1.35B |
Changes in working capital | 128.85%4.59B | -269.83%-22.22B | 379.64%4.75B | 557.50%8.59B | -63.71%-15.89B | ---9.49B | 25.26%-6.01B | -167.58%-1.7B | 141.98%1.31B | -809.84%-9.71B |
-Change in receivables | 22.90%-1.64B | 176.76%1.66B | -58.23%-9.01B | -33.32%4.52B | 23.24%-2.13B | ---1.05B | -145.73%-2.16B | -239.05%-5.7B | 288.76%6.78B | -186.26%-2.77B |
-Change in inventory | 148.70%7.2B | -176.11%-34.37B | 1,564.82%15B | 934.41%9.8B | -95.12%-14.78B | ---2.06B | -36.43%-12.45B | -32.51%901M | -1.82%-1.17B | -134.81%-7.58B |
-Change in payables | -195.96%-973M | 22.00%10.49B | -139.92%-1.24B | -33.26%-5.73B | 58.93%1.01B | ---6.38B | 337.88%8.6B | 8.29%3.1B | -16.15%-4.3B | -79.60%638M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -123.03%-3.08B | -11.91%-263M | -146.45%-833M | -477.88%-1.2B | -161.06%-1.38B | -600M | -121.70%-235M | -271.43%-338M | -225.00%-208M | -4.13%-529M |
Interest received (cash flow from operating activities) | -20.22%805M | -3.17%61M | -177.11%-310M | 177.57%755M | 126.23%1.01B | 272M | 28.57%63M | 246.55%402M | 55.43%272M | 33.93%446M |
Tax refund paid | -103.37%-8.69B | -57.81%-3.11B | -250.84%-2.5B | -50.69%-1.54B | -0.26%-4.27B | -567M | 2.13%-1.97B | -1,824.32%-712M | 40.80%-1.02B | 6.27%-4.26B |
Other operating cash inflow (outflow) | 0.00%-2M | -66.67%1M | 0.00%-3M | 2M | -2M | -2M | 3M | 25.00%-3M | 0 | 0 |
Operating cash flow | 586.42%31.69B | -1,365.64%-10.64B | 178.10%13.35B | 216.61%13.46B | -0.39%4.62B | ---5.27B | 139.23%841M | -23.69%4.8B | 369.50%4.25B | -68.67%4.64B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -71.81%-10.53B | -85.65%-3.04B | -107.22%-2.75B | -49.09%-2.05B | 36.28%-6.13B | ---1.79B | 32.54%-1.64B | 50.78%-1.33B | 45.59%-1.38B | 32.69%-9.62B |
Net business purchase and sale | ---36.05B | --0 | --0 | ---36.05B | ---- | ---- | ---- | --0 | --0 | ---- |
Net investment product transactions | 66.42%228M | -236.36%-45M | -233.33%-96M | 41.76%129M | 407.41%137M | ---59M | -38.89%33M | 380.00%72M | 118.69%91M | -87.67%27M |
Net changes in other investments | 135.94%23M | 11.11%-8M | 700.00%16M | 1,275.00%55M | -147.41%-64M | ---61M | -106.52%-9M | --2M | 100.00%4M | 640.00%135M |
Investing cash flow | -664.94%-46.33B | -91.70%-3.09B | -125.82%-2.83B | -2,857.49%-37.92B | 35.96%-6.06B | ---1.91B | 27.82%-1.61B | 53.26%-1.26B | 57.49%-1.28B | 33.22%-9.46B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -169.08%-13.62B | 184.37%17.82B | -80.86%-10.67B | 172.12%16.83B | 211.60%19.72B | --13.16B | 60.55%6.27B | -129.05%-5.9B | 10,760.34%6.18B | 130.07%6.33B |
Net common stock issuance | 1,156,550.00%23.13B | 2,312,800.00%23.13B | --0 | --0 | 99.97%-2M | --0 | 99.89%-1M | 99.97%-1M | --0 | -211.44%-7.79B |
Increase or decrease of lease financing | -22.83%-904M | -30.46%-227M | -50.64%-235M | -20.43%-224M | 0.94%-736M | ---220M | -12.26%-174M | 17.02%-156M | -2.76%-186M | 8.50%-743M |
Cash dividends paid | -7.81%-3.53B | -33.33%-4M | 0.00%-77M | -8.02%-3.45B | 0.03%-3.28B | ---4M | 25.00%-3M | 16.30%-77M | -0.44%-3.19B | -1.83%-3.28B |
Cash dividends for minorities | -6,727.78%-4.92B | ---- | ---- | ---- | 0.00%-72M | --0 | ---- | ---- | ---- | 20.88%-72M |
Net other fund-raising expenses | -36,300.00%-728M | -42,100.00%-422M | -30,600.00%-305M | 33.33%-2M | -105.00%-2M | --1M | -100.99%-1M | 200.00%1M | -200.00%-3M | 263.64%40M |
Financing cash flow | -103.65%-571M | 528.74%37.83B | -84.05%-11.28B | 369.48%13.15B | 383.49%15.63B | --12.94B | 111.20%6.02B | 3.80%-6.13B | 141.42%2.8B | 80.07%-5.51B |
Net cash flow | ||||||||||
Beginning cash position | 68.35%36.01B | -2.28%24.54B | -7.84%25.13B | 68.35%36.01B | -31.51%21.39B | --30.52B | 41.54%25.12B | 35.46%27.27B | -31.51%21.39B | -44.98%31.23B |
Current changes in cash | -207.17%-15.2B | 359.44%24.09B | 70.16%-772M | -296.03%-11.31B | 237.28%14.19B | --5.76B | 442.52%5.24B | 6.57%-2.59B | 150.80%5.77B | 61.75%-10.33B |
Effect of exchange rate changes | 8.08%468M | -510.19%-644M | -56.85%189M | 298.13%426M | -12.17%433M | ---269M | 227.08%157M | 14.06%438M | -58.04%107M | -66.69%493M |
Cash adjustments other than cash changes | ---1M | ---- | ---- | --1M | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | -40.92%21.27B | 57.26%48B | -2.28%24.54B | -7.84%25.13B | 68.35%36.01B | --36.01B | 87.68%30.52B | 41.54%25.12B | 35.46%27.27B | -31.51%21.39B |
Free cash flow | 1,246.99%20.75B | -1,612.25%-13.7B | 209.47%10.53B | 299.33%11.38B | 65.50%-1.81B | ---7.26B | 82.77%-800M | 0.12%3.4B | 169.31%2.85B | -19,318.52%-5.24B |
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 |