FunPep
4881
Migalo Holdings
5535
Leoclan
7681
AR Advanced Technology
5578
Hokushin
7897
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | 136.38%331.14M | -1.68%-910.35M | -60.35%-895.29M | 19.38%-558.35M | -204.31%-692.6M | -227.6M |
Net profit before non-cash adjustment | 70.35%-276.45M | -0.14%-932.39M | -48.29%-931.12M | 20.06%-627.91M | -283.69%-785.48M | ---204.72M |
Total adjustment of non-cash items | 241.10%599.24M | 151.79%175.68M | -40.44%69.77M | 493.19%117.14M | -53.73%19.75M | --42.68M |
-Depreciation and amortization | -17.42%51.7M | 2.14%62.6M | 3.81%61.29M | 39.46%59.04M | 315.39%42.34M | --10.19M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --25.32M |
-Disposal profit | --321K | --0 | ---- | ---- | ---- | ---- |
-Other non-cash items | 383.94%547.22M | 1,232.81%113.08M | -85.40%8.48M | 357.21%58.1M | -415.18%-22.59M | --7.17M |
Changes in working capital | 105.43%8.35M | -352.54%-153.65M | 28.65%-33.95M | -165.07%-47.59M | 211.54%73.13M | ---65.56M |
-Change in receivables | 92.32%-6.42M | 47.84%-83.58M | -61.29%-160.25M | -212.48%-99.35M | 52.63%-31.8M | ---67.12M |
-Change in inventory | -700.57%-17.99M | 168.61%3M | -45.45%-4.37M | -144.62%-3M | 140.55%6.73M | ---16.58M |
-Change in prepaid assets | 158.09%18.99M | -75.87%-32.68M | 60.28%-18.58M | -390.69%-46.79M | 163.14%16.1M | ---25.49M |
-Change in payables | 50.27%-21.77M | -179.45%-43.77M | -58.46%55.09M | 228.68%132.63M | 254.71%40.35M | --11.38M |
-Change in accrued expense | 423.05%46.69M | -121.02%-14.45M | 270.81%68.76M | -180.79%-40.26M | 188.18%49.83M | --17.29M |
-Provision for loans, leases and other losses | -223.95%-9.72M | 208.66%7.84M | -77.75%2.54M | 1,793.03%11.42M | -62.55%603K | --1.61M |
-Changes in other current assets | -114.39%-1.44M | -56.21%10.01M | 1,124.71%22.85M | 74.31%-2.23M | -164.97%-8.68M | --13.36M |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | -19.50%-5.94M | -77.94%-4.97M | 53.20%-2.79M | -18.70%-5.97M | -673.23%-5.03M | -650K |
Interest received (cash flow from operating activities) | -5.88%16K | -75.36%17K | 60.47%69K | 514.29%43K | 133.33%7K | 3K |
Tax refund paid | 0.03%-8.75M | -35.15%-8.75M | -49.25%-6.48M | -373.69%-4.34M | -72.83%-916K | -530K |
Other operating cash inflow (outflow) | -18,435.07%-477.83M | -257,700.00%-2.58M | -1K | 0 | 0.00%-1K | -1K |
Operating cash flow | 82.59%-161.36M | -2.45%-926.63M | -59.07%-904.49M | 18.60%-568.61M | -205.33%-698.54M | ---228.78M |
Investing cash flow | ||||||
Net PPE purchase and sale | 95.64%-915K | 12.90%-20.97M | -132.05%-24.08M | 95.39%-10.38M | -535.25%-224.97M | ---35.41M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---1.3M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---136.95M | ---- |
Net changes in other investments | 3,783.43%54.14M | 100.98%1.39M | -200.00%-141.95M | 158.93%141.95M | -3,783.62%-240.87M | --6.54M |
Investing cash flow | 371.85%53.22M | 88.21%-19.58M | -226.19%-166.03M | 121.83%131.57M | -1,897.64%-602.79M | ---30.18M |
Financing cash flow | ||||||
Net issuance payments of debt | -117.96%-125M | 443.15%695.81M | 35.42%-202.77M | -145.52%-313.96M | 927.60%689.67M | ---83.33M |
Net common stock issuance | 175.39%89.32M | -97.10%32.43M | -36.71%1.12B | 24.03%1.77B | --1.42B | ---- |
Net other fund-raising expenses | -3.31%760K | 182.22%786K | 96.12%-956K | -1,405.41%-24.63M | --1.89M | ---- |
Financing cash flow | -104.79%-34.93M | -20.22%729.03M | -35.97%913.76M | -32.53%1.43B | 2,638.08%2.12B | ---83.33M |
Net cash flow | ||||||
Beginning cash position | -11.63%1.65B | -7.74%1.87B | 95.69%2.02B | 368.38%1.03B | -60.78%220.9M | --563.19M |
Current changes in cash | 34.12%-143.07M | -38.55%-217.18M | -115.83%-156.76M | 21.66%990.01M | 337.74%813.76M | ---342.29M |
Cash adjustments other than cash changes | ---1K | ---- | ---1K | ---- | ---- | ---- |
End cash Position | -8.67%1.51B | -11.63%1.65B | -7.74%1.87B | 95.69%2.02B | 368.38%1.03B | --220.9M |
Free cash flow | 82.88%-162.28M | -2.05%-947.61M | -60.38%-928.57M | 37.31%-578.99M | -247.85%-923.51M | ---265.49M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |