FunPep
4881
SMN
6185
Leoclan
7681
Migalo Holdings
5535
GFA
8783
(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 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 18.40%1.37B | 55.35%1.16B | -51.84%746.9M | 23.44%1.55B | 11.72%1.26B | -35.49%1.12B | -3.03%1.74B | 13.31%1.8B | 13.47%1.59B | 5.66%1.4B |
Net profit before non-cash adjustment | 38.67%1.75B | 17.85%1.26B | 8.59%1.07B | -11.22%984.99M | -25.04%1.11B | -6.79%1.48B | -15.56%1.59B | 9.70%1.88B | -2.71%1.71B | 41.82%1.76B |
Total adjustment of non-cash items | 30.13%251.92M | 23.43%193.59M | 23.27%156.85M | -62.71%127.24M | 1,037.77%341.25M | 575.97%29.99M | -91.84%4.44M | -55.18%54.36M | 256.73%121.29M | -261.92%-77.39M |
-Depreciation and amortization | 20.07%245.1M | 47.68%204.14M | -33.64%138.23M | -8.48%208.28M | 117.75%227.58M | -13.63%104.52M | 37.89%121M | -15.37%87.76M | 13.83%103.7M | 6.83%91.1M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --82.27M | ---- | ---- | ---- | ---- | 0.00%316K |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,540.33%10.23M | 98.97%-419K | -214.53%-40.85M |
-Disposal profit | -101.90%-11K | -80.38%579K | 111.84%2.95M | 225.38%1.39M | -114.27%-1.11M | 109.25%7.79M | -181.47%-84.22M | -16.76%-29.92M | 26.91%-25.63M | -40.73%-35.07M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -37.84%1.27M | 38.25%2.04M | --1.47M |
-Other non-cash items | 161.35%6.83M | -170.98%-11.12M | 119.01%15.67M | -353.54%-82.44M | 139.50%32.52M | -154.49%-82.31M | -116.15%-32.34M | -135.97%-14.96M | 144.08%41.6M | -94.36%-94.36M |
Changes in working capital | -113.10%-626.06M | 38.73%-293.79M | -209.33%-479.53M | 325.64%438.61M | 49.59%-194.39M | -355.98%-385.58M | 209.49%150.63M | 44.81%-137.58M | 13.03%-249.29M | -971.76%-286.63M |
-Change in receivables | -5.30%-196.11M | -1,219.63%-186.24M | -92.47%16.63M | 62.25%220.83M | 146.98%136.11M | -226.34%-289.72M | 223.93%229.32M | -523.60%-185.04M | 127.15%43.68M | -180.91%-160.89M |
-Change in inventory | 50.85%-140.54M | 33.57%-285.96M | -234.47%-430.49M | 254.69%320.14M | -1.99%-206.95M | -137.27%-202.91M | -278.77%-85.52M | 114.82%47.84M | -141.79%-322.7M | -253.59%-133.46M |
-Change in payables | 78.61%110.69M | 177.51%61.97M | -30.45%-79.96M | 62.18%-61.29M | -222.83%-162.06M | 5,318.19%131.93M | 235.86%2.44M | -97.97%725K | 820.83%35.75M | -339.10%-4.96M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 81.58%-1.11M | -147.50%-6.02M | 970.69%12.68M |
-Provision for loans, leases and other losses | 90.10%-2.34M | -265.23%-23.6M | 134.78%14.28M | -206.62%-41.07M | 254.77%38.52M | -666.23%-24.89M | --4.4M | ---- | ---- | ---- |
-Changes in other current assets | -384.06%-397.77M | --140.03M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
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) | 79.03%51.33M | -10.30%28.67M | 29.73%31.96M | -15.63%24.64M | -4.92%29.2M | -8.55%30.71M | -23.32%33.59M | -35.28%43.8M | 16.90%67.68M | 34.61%57.9M |
Tax refund paid | -74.52%-612.54M | -34.00%-350.98M | 13.37%-261.92M | 33.52%-302.33M | -10.27%-454.74M | 40.59%-412.39M | -21.36%-694.18M | 17.71%-571.98M | -43.29%-695.06M | -18.78%-485.07M |
Other operating cash inflow (outflow) | -58.98%-3.76M | -68.71%-2.37M | 29.67%-1.4M | 0.25%-2M | -2M | 0 | -200.00%-1K | 1K | 0 | 0 |
Operating cash flow | -3.21%808.79M | 62.09%835.63M | -59.44%515.54M | 53.38%1.27B | 11.57%828.78M | -31.37%742.84M | -14.72%1.08B | 32.36%1.27B | -1.23%958.97M | 1.37%970.87M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 90.91%-84.47M | -1,618.64%-929.48M | 46.71%-54.08M | 46.70%-101.49M | 26.45%-190.41M | -79.05%-258.89M | -98.94%-144.6M | 14.22%-72.68M | -45.90%-84.73M | -27.76%-58.07M |
Net intangibles purchase and sale | -6,059.54%-8.07M | 97.56%-131K | 65.99%-5.37M | -94.53%-15.79M | -1,597.91%-8.12M | 97.19%-478K | 45.08%-17.04M | 65.47%-31.02M | ---89.82M | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | -968.64%-30.67M | 88.84%-2.87M | ---25.71M | ---- |
Net investment product transactions | -3,200.92%-416.7M | 122.12%13.44M | 45.40%-60.74M | -196.50%-111.24M | -15.35%115.28M | -34.60%136.18M | 1,156.61%208.24M | -113.74%-19.71M | 162.88%143.42M | -228.01%-228.09M |
Net changes in other investments | -2,209.81%-51.82M | 1,001.35%2.46M | -99.27%223K | 2,770.63%30.69M | -83.21%1.07M | 110.26%6.37M | -125.12%-62.06M | 191.81%247.02M | 251.49%84.65M | 83.67%-55.88M |
Investing cash flow | 38.60%-561.06M | -661.61%-913.71M | 39.36%-119.97M | -140.75%-197.84M | 29.66%-82.17M | -153.27%-116.83M | -138.20%-46.13M | 334.24%120.75M | 108.13%27.81M | -63.31%-342.04M |
Financing cash flow | ||||||||||
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 51.41%-86K | 17.67%-177K | -225.76%-215K |
Increase or decrease of lease financing | -4.69%-77.63M | -192.35%-74.15M | 9.47%-25.36M | 31.66%-28.02M | ---40.99M | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -34.92%-291.41M | -14.29%-215.99M | 26.32%-188.99M | 20.83%-256.48M | 0.00%-323.98M | 0.00%-323.98M | -9.09%-323.98M | 8.33%-296.98M | -54.84%-323.98M | -10.71%-209.24M |
Net other fund-raising expenses | ---- | ---- | 0.00%-1K | ---1K | ---- | ---- | ---- | ---1K | ---- | ---1K |
Financing cash flow | -27.20%-369.04M | -35.35%-290.13M | 24.66%-214.35M | 22.05%-284.5M | -12.65%-364.97M | 0.00%-323.98M | -9.06%-323.98M | 8.36%-297.07M | -54.76%-324.16M | -10.79%-209.46M |
Net cash flow | ||||||||||
Beginning cash position | -2.59%8.57B | 3.86%8.8B | 10.16%8.47B | 5.01%7.69B | 4.04%7.32B | 11.93%7.04B | 19.70%6.29B | 12.46%5.25B | 13.48%4.67B | 22.04%4.12B |
Current changes in cash | 67.06%-121.31M | -303.19%-368.22M | -77.03%181.22M | 106.70%788.82M | 26.35%381.63M | -57.60%302.04M | -34.82%712.36M | 64.95%1.09B | 58.00%662.62M | -25.02%419.38M |
Effect of exchange rate changes | -29.86%98.52M | -3.43%140.46M | 1,975.03%145.45M | 46.30%-7.76M | 72.17%-14.45M | -248.70%-51.9M | 146.93%34.9M | 7.96%-74.37M | -159.65%-80.8M | -26.46%135.44M |
Cash adjustments other than cash changes | ---- | ---- | --1K | ---- | ---- | 1,010.33%34.07M | -81.31%3.07M | --16.42M | ---- | ---- |
End cash Position | -0.27%8.55B | -2.59%8.57B | 3.86%8.8B | 10.16%8.47B | 5.01%7.69B | 4.04%7.32B | 11.93%7.04B | 19.70%6.29B | 12.46%5.25B | 13.48%4.67B |
Free cash flow | 862.16%716.25M | -120.60%-93.98M | -60.47%456.09M | 83.08%1.15B | 30.36%630.25M | -47.38%483.47M | -21.15%918.88M | 48.93%1.17B | -14.27%782.5M | 0.32%912.8M |
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 |