Chugai Mining
1491
Allied Telesis Holdings KK
6835
The Why How Do
3823
Booking Resort
324A
Elements
5246
(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 | -30.09%135.05B | -71.36%17.38B | -6.28%47.71B | 79.15%28.67B | 329.16%193.17B | 65.58B | 636.42%60.68B | 953.64%50.91B | 287.11%16B | -44.18%45.01B |
Net profit before non-cash adjustment | -74.10%16.25B | -266.71%-45.91B | 176.74%27.73B | 190.62%25.86B | 178.38%62.75B | --16.29B | 1,170.76%27.54B | 17.91%10.02B | -51.69%8.9B | -49.65%22.54B |
Total adjustment of non-cash items | 29.33%137.39B | 265.49%91.05B | -36.70%9.7B | -55.01%12.2B | 63.69%106.23B | --38.87B | -6.29%24.91B | 336.45%15.33B | 52.93%27.13B | -13.88%64.9B |
-Depreciation and amortization | 5.87%83.17B | 3.25%20.9B | 10.86%21.55B | 6.07%20.09B | 4.26%78.56B | --19.94B | 5.72%20.24B | -1.83%19.44B | 8.82%18.94B | 11.26%75.35B |
-Reversal of impairment losses recognized in profit and loss | 295.86%45.12B | ---- | ---- | ---- | 175.54%11.4B | ---- | ---- | ---- | ---- | 2,876.26%4.14B |
-Share of associates | -81.48%-49M | -662.50%-45M | 133.33%7M | -92.59%2M | 63.01%-27M | ---65M | 117.39%8M | 109.38%3M | 440.00%27M | 17.05%-73M |
-Disposal profit | 36.39%1.15B | --0 | --0 | --0 | -50.93%841M | --841M | --0 | --0 | --0 | 15.11%1.71B |
-Other non-cash items | -48.27%8B | 462.96%26.25B | -188.18%-11.85B | -196.59%-7.89B | 195.30%15.46B | --6.75B | -37.70%4.66B | 74.70%-4.11B | 2,366.16%8.16B | -365.94%-16.23B |
Changes in working capital | -176.85%-18.59B | -437.31%-27.76B | -59.77%10.29B | 53.07%-9.4B | 157.02%24.19B | --10.42B | 152.18%8.23B | 456.21%25.57B | 37.48%-20.02B | -7.43%-42.43B |
-Change in receivables | 449.72%3B | 162.11%3.33B | 4.57%17.99B | 210.78%5.1B | 162.29%545M | ---6.7B | -8.48%-5.36B | -1.67%17.2B | -153.98%-4.6B | 91.96%-875M |
-Change in inventory | -177.48%-20.6B | -733.99%-15.16B | -198.51%-17.06B | -878.45%-5.24B | 151.37%26.59B | --10.41B | 88.94%-1.82B | 187.25%17.32B | 101.66%673M | 16.16%-51.76B |
-Change in payables | 66.30%-990M | -203.36%-15.92B | 204.51%9.36B | 42.50%-9.26B | -128.79%-2.94B | --6.71B | 174.89%15.41B | -85.93%-8.96B | -34,344.68%-16.1B | -69.19%10.21B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 3.06%877M | -55.22%30M | 18.81%461M | -41.18%20M | 0.12%851M | 362M | -45.97%67M | -7.40%388M | 13.33%34M | 19.55%850M |
Interest paid (cash flow from operating activities) | -10.93%-6.96B | 17.51%-1.44B | -25.34%-1.86B | -26.99%-1.68B | -81.64%-6.27B | -1.73B | -111.15%-1.74B | -55.30%-1.48B | -106.09%-1.32B | -40.35%-3.45B |
Interest received (cash flow from operating activities) | 2.16%2.83B | -15.25%795M | -37.11%505M | 113.03%1.11B | 42.70%2.77B | 511M | 76.32%938M | 51.22%803M | 16.78%522M | 101.87%1.94B |
Tax refund paid | -32.58%-27.47B | -57.43%-9.65B | 5.51%-4.97B | -122.16%-10.52B | -25.72%-20.72B | -4.6B | -35.51%-6.13B | -21.69%-5.26B | -3.23%-4.73B | 1.64%-16.48B |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -38.56%104.33B | -86.77%7.12B | -7.73%41.85B | 67.61%17.61B | 509.28%169.8B | --60.12B | 1,416.77%53.82B | 8,900.00%45.36B | 1,811.24%10.51B | -55.83%27.87B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 9.27%-56.41B | -8.81%-14.28B | 21.77%-12.52B | 6.06%-14.35B | 6.89%-62.17B | ---17.76B | 24.47%-13.13B | 10.91%-16.01B | -5.41%-15.28B | -43.10%-66.77B |
Net intangibles purchase and sale | -71.61%-15.44B | -95.33%-3.97B | -57.21%-3.6B | -61.27%-3.29B | -18.52%-9B | ---2.64B | -22.32%-2.03B | -28.40%-2.29B | -32.53%-2.04B | -43.96%-7.59B |
Net business purchase and sale | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | -122.33%-2.33B |
Net investment product transactions | -30.19%4.76B | ---- | ---- | ---- | 2,763.87%6.82B | --6.46B | ---- | ---- | ---- | 240.83%238M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | -40.00%6M | ---- | ---- | ---- | ---- | -69.70%10M |
Net changes in other investments | 15.04%2.43B | 61.39%-517M | -139.78%-185M | -190.64%-2.41B | 193.75%2.11B | --328M | 41.58%-1.34B | -13.89%465M | 573.42%2.66B | -148.35%-2.26B |
Investing cash flow | -3.90%-64.66B | -15.85%-18.7B | 8.56%-16.3B | -36.81%-20.05B | 20.92%-62.23B | ---13.61B | 30.14%-16.14B | 8.56%-17.83B | 6.79%-14.65B | -45.67%-78.7B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 112.75%9B | 184.18%23.07B | -1.79%-28.56B | -29.73%9.86B | -201.24%-70.58B | ---29.15B | -323.53%-27.4B | -210.42%-28.06B | -56.65%14.03B | 313.66%69.72B |
Increase or decrease of lease financing | -20.30%-20.27B | -15.75%-4.54B | 9.77%-3.93B | -35.87%-4.59B | -25.37%-16.85B | ---5.2B | -6.89%-3.92B | -29.83%-4.35B | -10.83%-3.38B | -0.42%-13.44B |
Cash dividends paid | -309.59%-21.56B | -481.13%-7.51B | -168.67%-223M | -254.60%-13.71B | 59.96%-5.26B | ---22M | 74.89%-1.29B | 56.77%-83M | 49.77%-3.87B | 16.66%-13.15B |
Cash dividends for minorities | 2.86%-2.79B | --0 | 6.36%-2.62B | -88.46%-98M | -81.99%-2.87B | ---10M | 52.38%-10M | -95.25%-2.8B | 57.72%-52M | 12.44%-1.58B |
Net other fund-raising expenses | -33.33%-4M | --0 | --0 | -300.00%-2M | 0.00%-3M | ---2M | --2M | ---4M | 200.00%1M | -100.39%-3M |
Financing cash flow | 62.72%-35.62B | 133.75%11.01B | -0.10%-35.33B | -226.61%-8.54B | -329.97%-95.57B | ---34.38B | -1,055.12%-32.63B | -272.71%-35.3B | -68.66%6.74B | 411.70%41.56B |
Net cash flow | ||||||||||
Beginning cash position | 22.22%90.25B | 2.25%75.86B | 6.42%82.57B | 22.22%90.25B | -1.66%73.85B | --80.57B | -20.49%74.19B | -9.53%77.59B | -1.66%73.85B | 1.20%75.09B |
Current changes in cash | -66.31%4.04B | -111.28%-569M | -25.98%-9.79B | -522.57%-10.97B | 229.44%12B | --12.13B | 131.24%5.04B | -637.51%-7.77B | -49.82%2.6B | -117.40%-9.27B |
Effect of exchange rate changes | 14.09%6.09B | -484.78%-5.13B | -29.65%3.07B | 186.35%3.29B | -33.51%5.34B | ---1.52B | 989.33%1.33B | -28.35%4.37B | -79.11%1.15B | 55.67%8.03B |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---933M | ---- | ---- | ---- | ---- | ---- |
End cash Position | 11.23%100.38B | -13.19%69.94B | 2.25%75.86B | 6.42%82.57B | 22.22%90.25B | --90.25B | 4.61%80.57B | -20.49%74.19B | -9.53%77.59B | -1.66%73.85B |
Free cash flow | -67.09%32.09B | -129.63%-11.32B | -6.65%25.56B | 98.34%-123M | 307.26%97.51B | --39.32B | 344.74%38.2B | 240.74%27.38B | 55.71%-7.39B | -566.22%-47.05B |
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 |