JX Advanced Metals
5016
Nippon Telegraph & Telephone
9432
Mitsubishi Heavy Industries
7011
4
The Why How Do
3823
5
Timee
215A
(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 | 6.73%838.74M | -23.06%785.89M | -51.05%1.02B | -16.94%2.09B | -8.13%2.51B | 8.57%2.73B | -16.10%2.52B | -15.55%3B | 35.27%3.55B | 3.85%2.63B |
Net profit before non-cash adjustment | 20.88%1.41B | 34.64%1.17B | -61.82%868.21M | -0.04%2.27B | -9.13%2.27B | 2.58%2.5B | -18.53%2.44B | -6.20%3B | 26.31%3.19B | -20.67%2.53B |
Total adjustment of non-cash items | -23.29%100.59M | -28.35%131.13M | 93.77%183.02M | -3.05%94.45M | -1.41%97.43M | -7.04%98.82M | -14.97%106.3M | -18.31%125.02M | -7.85%153.03M | 127.56%166.06M |
-Depreciation and amortization | -5.98%134.5M | 15.85%143.06M | 13.25%123.48M | -1.77%109.04M | 2.55%111M | -7.00%108.24M | 3.27%116.38M | -23.79%112.7M | -8.34%147.88M | -15.63%161.33M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -67.18%-12.07M | -138.89%-7.22M |
-Disposal profit | ---- | ---- | ---- | ---- | -72.71%474K | 480.92%1.74M | 49.89%-456K | -527.23%-910K | 33.96%213K | 100.02%159K |
-Other non-cash items | -184.25%-33.91M | -120.04%-11.93M | 508.18%59.53M | -3.86%-14.59M | -25.95%-14.04M | -15.87%-11.15M | -172.71%-9.62M | -22.21%13.23M | 44.24%17.01M | 67.52%11.8M |
Changes in working capital | -31.25%-674.85M | -1,622.50%-514.17M | 89.40%-29.85M | -301.11%-281.72M | 5.71%140.08M | 576.12%132.52M | 76.50%-27.83M | -156.85%-118.44M | 413.79%208.35M | -22.98%-66.4M |
-Change in receivables | -243.83%-503.41M | -602.92%-146.41M | 112.09%29.11M | -250.18%-240.75M | 47.77%160.31M | 250.81%108.49M | -2,468.15%-71.93M | -101.18%-2.8M | 28.82%236.75M | 153.00%183.78M |
-Change in inventory | -80.34%-307.67M | 9.97%-170.61M | -364.45%-189.5M | 17.85%71.66M | -37.45%60.81M | 166.97%97.22M | -267.66%-145.18M | -212.77%-39.49M | -107.91%-12.63M | 170.23%159.56M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 52.70%-24.44M | 29.17%-51.67M |
-Change in payables | 696.50%406.66M | -79.38%51.06M | 2,569.09%247.64M | 107.37%9.28M | 35.89%-125.82M | -217.22%-196.26M | 65.63%167.43M | 149.81%101.09M | -94.32%-202.94M | -141.87%-104.44M |
-Provision for loans, leases and other losses | -14.86%-224.83M | -529.23%-195.75M | 178.26%45.6M | 56.58%-58.27M | -9.30%-134.22M | -247.31%-122.8M | 196.14%83.36M | ---86.71M | ---- | ---- |
-Changes in other current assets | -55.21%-84.22M | 60.52%-54.26M | -761.82%-137.44M | 399.19%20.77M | -103.29%-6.94M | 1,025.05%210.89M | -439.66%-22.8M | -96.83%6.71M | 183.43%211.61M | -234.07%-253.63M |
-Changes in other current liabilities | 2,043.62%38.63M | 107.13%1.8M | 70.07%-25.26M | -145.39%-84.41M | 431.57%185.94M | 190.35%34.98M | 60.19%-38.71M | ---97.24M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | 163.76%31.44M | -18.03%11.92M | -2.67%14.54M | 9.75%14.94M | 29.71%13.61M | -59.69%10.5M | 57.60%26.04M | -3.35%16.52M | -24.40%17.09M | -20.77%22.61M |
Tax refund paid | -140.74%-353.57M | 74.59%-146.87M | 22.83%-578.01M | -6.98%-749.04M | 11.85%-700.13M | -9.01%-794.25M | 43.75%-728.62M | -89.02%-1.3B | 51.06%-685.32M | -74.25%-1.4B |
Other operating cash inflow (outflow) | 99.98%-1K | 93.01%-5.54M | 47.38%-79.25M | -15,059,500.00%-150.6M | 0.00%-1K | 99.99%-1K | 45.52%-18.35M | -1.29%-33.68M | -2.87%-33.25M | 8.21%-32.32M |
Operating cash flow | -19.95%516.61M | 70.44%645.4M | -68.50%378.65M | -34.17%1.2B | -6.41%1.83B | 8.52%1.95B | 6.42%1.8B | -40.79%1.69B | 134.30%2.85B | -29.20%1.22B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 58.95%-79.64M | 29.21%-193.98M | -147.56%-274.03M | -1.24%-110.69M | 9.07%-109.34M | 11.64%-120.25M | -144.29%-136.08M | 2.19%-55.71M | 41.23%-56.95M | 12.59%-96.9M |
Net intangibles purchase and sale | -13,057.67%-28.29M | 15.69%-215K | 60.59%-255K | 58.79%-647K | -384.57%-1.57M | ---324K | ---- | 52.78%-543K | 94.16%-1.15M | 64.80%-19.69M |
Net investment product transactions | -81.56%-14.73M | -57.41%-8.11M | -69.32%-5.15M | -262.81%-3.04M | -163.32%-839K | -55.36%1.33M | 218.67%2.97M | 4.65%-2.5M | -2.74%-2.62M | 2.74%-2.55M |
Advance cash and loans provided to other parties | ---6B | --0 | ---2.5B | --0 | ---- | 81.25%-1.5B | 11.11%-8B | -20.00%-9B | 0.00%-7.5B | 0.00%-7.5B |
Repayment of advance payments to other parties and cash income from loans | --6B | ---- | --4.5B | ---- | ---- | -81.25%1.5B | -5.88%8B | 13.33%8.5B | 0.00%7.5B | 0.00%7.5B |
Net changes in other investments | -100.01%-1K | 877,100.00%8.77M | 0.00%-1K | ---1K | ---- | ---- | ---- | ---- | 1.00%202K | -85.69%200K |
Investing cash flow | 36.63%-122.66M | -111.25%-193.54M | 1,604.23%1.72B | -2.36%-114.38M | 6.29%-111.75M | 10.42%-119.25M | 76.18%-133.11M | -823.22%-558.75M | 49.12%-60.52M | -116.64%-118.94M |
Financing cash flow | ||||||||||
Net common stock issuance | ---- | ---- | ---- | ---32K | --0 | ---113K | ---- | 12.12%-116K | ---132K | ---- |
Cash dividends paid | -0.05%-894.21M | 37.16%-893.74M | 10.06%-1.42B | 1.48%-1.58B | 10.29%-1.61B | 11.35%-1.79B | 11.97%-2.02B | -44.95%-2.29B | -17.00%-1.58B | 9.91%-1.35B |
Net other fund-raising expenses | ---- | ---- | ---- | ---1K | ---- | ---1K | ---- | ---- | ---1K | ---- |
Financing cash flow | -0.05%-894.21M | 37.16%-893.74M | 10.06%-1.42B | 1.47%-1.58B | 10.30%-1.61B | 11.35%-1.79B | 11.98%-2.02B | -44.95%-2.29B | -17.01%-1.58B | 9.92%-1.35B |
Net cash flow | ||||||||||
Beginning cash position | -26.18%1.25B | 66.97%1.69B | -32.81%1.01B | 7.82%1.5B | 3.14%1.4B | -20.72%1.35B | -40.51%1.71B | 73.02%2.87B | -13.24%1.66B | 95.61%1.91B |
Current changes in cash | -13.21%-500.25M | -165.27%-441.88M | 237.12%676.97M | -552.39%-493.7M | 157.26%109.13M | 112.00%42.42M | 69.58%-353.54M | -196.00%-1.16B | 578.36%1.21B | -127.09%-253.1M |
Cash adjustments other than cash changes | ---- | -200.00%-1K | --1K | ---- | ---- | ---- | ---- | ---2K | ---- | ---- |
End cash Position | -40.15%745.73M | -26.18%1.25B | 66.97%1.69B | -32.81%1.01B | 7.82%1.5B | 3.14%1.4B | -20.72%1.35B | -40.51%1.71B | 73.02%2.87B | -13.24%1.66B |
Free cash flow | -9.42%408.69M | 332.30%451.2M | -90.43%104.37M | -36.40%1.09B | -6.30%1.72B | 10.37%1.83B | 1.72%1.66B | -41.67%1.63B | 153.93%2.79B | -29.14%1.1B |
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 |