Informetis Co.,Ltd.
281A
TMH Inc.
280A
Terra Drone
278A
Globe-ing
277A
CCReB Advisors
276A
(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 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | 9.68%755.97M | -24.02%689.26M | 28.00%907.21M | 91.35%708.74M | -31.53%370.38M | 22.07%540.98M | 443.17M |
Net profit before non-cash adjustment | 12.83%603.72M | -33.09%535.07M | 80.69%799.71M | 26.17%442.6M | 3.12%350.78M | 20.24%340.17M | --282.9M |
Total adjustment of non-cash items | 327.19%241.65M | -82.28%56.57M | 198.20%319.15M | 10.48%107.03M | -69.45%96.87M | 19.05%317.11M | --266.36M |
-Depreciation and amortization | 14.57%233.42M | 7.05%203.74M | -1.05%190.32M | 25.47%192.34M | -21.04%153.3M | 18.67%194.14M | --163.59M |
-Disposal profit | 114.86%1.39M | -190.77%-9.34M | 415.84%10.29M | -323.24%-3.26M | 128.47%1.46M | 1.50%-5.13M | ---5.2M |
-Other non-cash items | 104.96%6.84M | -216.27%-137.83M | 244.46%118.54M | -41.77%-82.06M | -145.18%-57.88M | 18.64%128.1M | --107.97M |
Changes in working capital | -191.57%-89.4M | 146.13%97.63M | -233.02%-211.65M | 305.92%159.11M | 33.56%-77.27M | -9.63%-116.3M | ---106.08M |
-Change in receivables | -254.66%-351.94M | 216.54%227.56M | -770.31%-195.26M | 183.84%29.13M | 36.56%-34.74M | 58.82%-54.77M | ---132.99M |
-Change in inventory | -235.29%-14.9M | -93.96%11.01M | 150.78%182.3M | -323.22%-358.97M | 912.21%160.81M | 87.77%-19.8M | ---161.95M |
-Change in payables | 451.20%281.13M | -190.25%-80.05M | -13.37%88.69M | 208.82%102.38M | -48.87%-94.09M | -136.40%-63.2M | --173.64M |
-Provision for loans, leases and other losses | 42.61%21.19M | 127.42%14.86M | -176.03%-54.19M | 205.15%71.28M | 8.81%23.36M | 40.98%21.47M | --15.23M |
-Changes in other current assets | 67.16%-24.88M | 67.51%-75.76M | -173.96%-233.19M | 337.77%315.29M | ---132.61M | ---- | ---- |
Dividends paid (cash flow from operating activities) | |||||||
Dividends received (cash flow from operating activities) | |||||||
Interest paid (cash flow from operating activities) | 27.12%-3.49M | 25.37%-4.79M | -128.24%-6.42M | 16.23%-2.81M | 15.70%-3.36M | 14.79%-3.98M | -4.67M |
Interest received (cash flow from operating activities) | 7.22%9.62M | 5.43%8.97M | 30.63%8.51M | 534.80%6.51M | 5.02%1.03M | 60.16%977K | 610K |
Tax refund paid | 57.61%-158.27M | -229.44%-373.35M | 24.61%-113.33M | -32.75%-150.33M | 21.27%-113.24M | -3,123.78%-143.85M | -4.46M |
Other operating cash inflow (outflow) | 0 | 18.58M | 0 | -3,621.90%-160M | -85.65%4.54M | 31.66M | 0 |
Operating cash flow | 78.30%603.82M | -57.45%338.66M | 97.95%795.97M | 55.04%402.11M | -39.09%259.35M | -2.04%425.79M | --434.65M |
Investing cash flow | |||||||
Net PPE purchase and sale | -235.07%-503.17M | -81.49%-150.17M | 71.29%-82.74M | 28.47%-288.15M | -115.16%-402.85M | -22.73%-187.23M | ---152.56M |
Net intangibles purchase and sale | -0.78%-9.72M | 51.80%-9.64M | -3.19%-20.01M | -1,422.94%-19.39M | 91.37%-1.27M | -301.50%-14.76M | ---3.68M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | --119.33M |
Net investment product transactions | 151.48%21.15M | -3,735.49%-41.08M | -99.03%1.13M | 224.59%116.6M | -922.06%-93.58M | 160.94%11.38M | ---18.68M |
Advance cash and loans provided to other parties | 18.52%-2.2M | -22.73%-2.7M | 40.23%-2.2M | 77.83%-3.68M | -34.93%-16.6M | ---12.3M | ---- |
Repayment of advance payments to other parties and cash income from loans | 64.77%3.82M | -30.68%2.32M | -7.78%3.34M | -84.21%3.62M | 79.20%22.95M | 431.67%12.81M | --2.41M |
Net changes in other investments | -512.09%-4.13M | 100,200.00%1M | 99.93%-1K | -107.01%-1.4M | 3,637.35%19.99M | 23.23%-565K | ---736K |
Investing cash flow | -146.78%-494.25M | -99.33%-200.28M | 47.78%-100.48M | 59.18%-192.4M | -147.22%-471.37M | -253.68%-190.67M | ---53.91M |
Financing cash flow | |||||||
Net issuance payments of debt | 47.79%-67.79M | 15.22%-129.84M | -457.31%-153.16M | 120.58%42.87M | -42.17%-208.31M | -313.04%-146.52M | --68.78M |
Net common stock issuance | 15.44%-49.95M | -10,319.05%-59.08M | -544.32%-567K | 99.47%-88K | -101.61%-16.55M | --1.03B | ---- |
Increase or decrease of lease financing | 14.33%-29.83M | 6.73%-34.81M | -137.86%-37.33M | 692.01%98.6M | 8.17%-16.66M | 11.71%-18.14M | ---20.54M |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---24.6M | ---- |
Cash dividends paid | 1.26%-75.33M | -49.99%-76.29M | 0.70%-50.86M | -10.72%-51.22M | ---46.26M | ---- | ---- |
Net other fund-raising expenses | 0.00%-1K | ---1K | ---- | 100.00%-1K | -3,331,400.00%-33.32M | 0.00%-1K | ---1K |
Financing cash flow | 25.71%-222.89M | -24.02%-300.02M | -368.34%-241.92M | 128.08%90.15M | -138.40%-321.1M | 1,633.50%836.1M | --48.23M |
Net cash flow | |||||||
Beginning cash position | -8.37%1.77B | 30.71%1.93B | 25.47%1.48B | -31.17%1.18B | 167.61%1.71B | 204.15%639.1M | --210.13M |
Current changes in cash | 29.89%-113.33M | -135.64%-161.63M | 51.26%453.58M | 156.25%299.86M | -149.77%-533.11M | 149.72%1.07B | --428.97M |
Cash adjustments other than cash changes | 0.00%-1K | ---1K | ---- | ---- | ---- | ---- | ---1K |
End cash Position | -6.41%1.66B | -8.37%1.77B | 30.71%1.93B | 25.47%1.48B | -31.17%1.18B | 167.61%1.71B | --639.1M |
Free cash flow | -49.31%85.92M | -75.46%169.49M | 735.39%690.73M | 155.53%82.68M | -172.37%-148.91M | -24.44%205.76M | --272.31M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |