Hephaist
6433
Okamoto Glass
7746
Beat Holdings
9399
Living Technologies
4445
Btm
5247
(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 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 23.81%496.9M | -158.17%-186.17M | -83.38%880.41M | -74.52%96M | -94.61%63.03M | -79.45%401.33M | -82.21%320.06M | 2,769.90%5.3B | -39.46%376.74M | 235.64%1.17B |
Net profit before non-cash adjustment | -47.41%196.64M | -124.70%-108.92M | -70.78%858.04M | -127.35%-104.58M | -71.63%147.79M | -68.37%373.88M | -48.18%440.94M | 133.97%2.94B | 128.77%382.34M | -30.58%521.03M |
Total adjustment of non-cash items | 207.49%274.86M | 116.66%55.03M | -186.32%-567.44M | 11.08%128.4M | -210.67%-109.79M | -169.65%-255.7M | -538.03%-330.35M | -19.87%657.35M | -68.43%115.59M | -60.45%99.2M |
-Depreciation and amortization | 21.69%64.86M | -0.26%59.62M | 23.52%228.35M | 12.06%58.81M | 22.20%56.48M | 19.66%53.3M | 43.53%59.77M | 2.81%184.88M | 38.63%52.48M | -15.67%46.22M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --142.13M | --113.3M | --0 | ---- | ---- | --0 | --0 | --0 |
-Share of associates | --4.99M | --7.79M | --9.69M | --5.64M | --4.05M | --0 | --0 | --0 | --0 | ---- |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- |
-Other non-cash items | 160.69%205.02M | 96.83%-12.37M | -300.57%-947.62M | -178.19%-49.35M | -421.45%-170.32M | -204.72%-337.83M | -1,255.14%-390.12M | 0.26%472.47M | -60.31%63.11M | -72.97%52.98M |
Changes in working capital | -91.03%25.41M | -163.15%-132.28M | -65.38%589.82M | 159.56%72.17M | -95.44%25.03M | -29.91%283.15M | -76.00%209.47M | 174.94%1.7B | -236.01%-121.19M | 129.44%548.37M |
-Change in receivables | -89.43%68.61M | -216.43%-148.42M | -22.83%985.33M | 123.58%99.36M | -89.12%109.59M | 81.99%648.9M | -61.88%127.48M | 153.65%1.28B | -847.26%-421.4M | 152.85%1.01B |
-Change in inventory | -2,087.02%-6.23M | 479.20%5.1M | -584.61%-16.55M | -496.29%-14.13M | -178.71%-784K | -157.46%-285K | 12.54%-1.35M | -1,897.52%-2.42M | -484.74%-2.37M | 252.53%996K |
-Change in payables | 89.88%-36.97M | -86.76%11.03M | -188.25%-378.96M | -104.32%-13.06M | 81.79%-83.78M | -879.26%-365.47M | -84.56%83.34M | 304.09%429.43M | 842.88%302.59M | -1,145.58%-459.98M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 22.72%-1.28M | 18.63%-1.63M | 21.91%-6.78M | 11.80%-1.61M | 28.50%-1.5M | 17.08%-1.66M | 27.10%-2.01M | 24.84%-8.68M | 44.51%-1.83M | 36.04%-2.1M |
Interest received (cash flow from operating activities) | 3,350.00%138K | 100.00%44K | 14.04%1.45M | 12.00%1.4M | 42.86%20K | 300.00%4K | 633.33%22K | 8,957.14%1.27M | 1.25M | 180.00%14K |
Tax refund paid | 1,853.91%369.41M | 90.19%-61.04M | -37.25%-1.07B | -18.5M | -64.21%-446.69M | 554.87%18.91M | -22.16%-622.39M | -775.45%-778.64M | 0 | -591.84%-272.03M |
Other operating cash inflow (outflow) | 150.00%1K | 0 | 100.00%2K | -1K | 500.00%4K | -2K | -50.00%1K | -75.00%1K | 0 | -150.00%-1K |
Operating cash flow | 106.69%865.17M | 18.24%-248.79M | -104.29%-193.58M | -79.46%77.28M | -143.06%-385.13M | -78.58%418.58M | -123.65%-304.31M | 1,609.46%4.51B | -38.14%376.16M | 198.93%894.49M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -363.97%-13.64M | -124.56%-17.95M | 8.88%-15.18M | 10.18%-2.19M | 40.47%-2.06M | 13.71%-2.94M | -8.60%-7.99M | -71.42%-16.66M | -388.38%-2.44M | 33.35%-3.45M |
Net intangibles purchase and sale | -40.56%-5.06M | 84.54%-8.05M | -17.94%-75.31M | -39.53%-12.78M | 51.81%-6.85M | 72.31%-3.6M | -89.52%-52.08M | 34.19%-63.85M | -336.14%-9.16M | ---14.21M |
Net business purchase and sale | --0 | ---9.74M | 46.74%-186.7M | 89.53%-36.7M | ---150M | --0 | --0 | ---350.52M | ---350.52M | ---- |
Net investment product transactions | 76.68%-35M | 53.13%-15M | --46.98M | --79.06M | --150M | ---150.08M | ---32M | --0 | --0 | --0 |
Net changes in other investments | ---2.15M | ---25K | -14,631.87%-13.41M | -2,424.43%-13.23M | -9,100.00%-90K | ---- | ---- | -138.40%-91K | 732.22%569K | -99.90%1K |
Investing cash flow | 64.36%-55.85M | 44.87%-50.76M | 43.49%-243.61M | 103.92%14.17M | 49.08%-9M | -823.04%-156.71M | -163.59%-92.07M | -108.76%-431.11M | -13,345.22%-361.54M | 67.42%-17.67M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 68.44%-12.31M | 10.72%-65.34M | -152.59%-216.07M | -159.89%-39.02M | 82.43%-64.85M | 83.68%-39.02M | -116.00%-73.19M | -284.95%-85.54M | 110.86%65.15M | -146.47%-369.02M |
Net common stock issuance | --0 | --0 | -481,197.14%-168.38M | --160K | -241.25%-113K | --1.57M | -377,675.56%-170M | -94.53%35K | --0 | -79.49%80K |
Increase or decrease of lease financing | -22.24%-33.64M | 1.38%-30.64M | -1.19%-119.89M | 10.84%-30.55M | -5.27%-30.75M | 1.75%-27.52M | -15.11%-31.07M | -3.58%-118.47M | -20.90%-34.26M | -2.51%-29.21M |
Cash dividends paid | --0 | 99.89%-167K | ---164.85M | ---105K | --0 | ---7.24M | ---157.5M | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | 0.00%-1K | ---1K | --0 | --0 | --0 | 0.00%-1K | ---- | ---- | ---- |
Financing cash flow | 36.36%-45.96M | 77.73%-96.15M | -228.06%-669.19M | -325.01%-69.51M | 75.96%-95.71M | 72.96%-72.21M | -200.34%-431.76M | -202.26%-203.98M | 104.92%30.89M | -151.98%-398.15M |
Net cash flow | ||||||||||
Beginning cash position | -16.59%3.39B | -22.63%3.78B | 382.58%4.89B | -22.35%3.76B | -2.62%4.25B | 50.69%4.06B | 382.58%4.89B | -36.12%1.01B | 367.74%4.84B | 255.48%4.37B |
Current changes in cash | 302.48%763.36M | 52.22%-395.7M | -128.54%-1.11B | -51.80%21.94M | -202.33%-489.84M | -88.64%189.66M | -149.23%-828.14M | 776.67%3.88B | 303.00%45.51M | 348.79%478.68M |
Cash adjustments other than cash changes | --1K | -100.00%-2K | 0.00%-1K | --1K | 50.00%-1K | --0 | -200.00%-1K | 0.00%-1K | --0 | ---2K |
End cash Position | -2.36%4.15B | -16.59%3.39B | -22.63%3.78B | -22.63%3.78B | -22.35%3.76B | -2.62%4.25B | 50.69%4.06B | 382.58%4.89B | 382.58%4.89B | 367.74%4.84B |
Free cash flow | 105.43%846.47M | 24.59%-274.79M | -106.41%-284.07M | -82.91%62.31M | -144.94%-394.04M | -78.74%412.04M | -129.10%-364.39M | 1,192.39%4.43B | -39.79%364.57M | 196.43%876.83M |
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 |