kaonavi
4435
D. Western Therapeutics Institute
4576
Itamiarts
168A
Nakayo
6715
Allied Telesis Holdings KK
6835
(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 | -38.42%3.34B | 81.66%5.42B | -32.05%2.98B | -5.35%4.39B | 233.91%4.64B | -60.37%1.39B | 128.04%3.51B | 236.32%1.54B | -73.84%457M | -21.31%1.75B |
Net profit before non-cash adjustment | 3.99%4.54B | 43.21%4.37B | -30.60%3.05B | 31.54%4.39B | 53.94%3.34B | -3.69%2.17B | 21.86%2.25B | 30.14%1.85B | -6.02%1.42B | 10.45%1.51B |
Total adjustment of non-cash items | -78.13%75M | 22.50%343M | 322.22%280M | -214.55%-126M | 111.54%110M | -91.94%52M | 702.80%645M | 75.85%-107M | -184.06%-443M | 2,208.00%527M |
-Depreciation and amortization | 4.40%261M | 8.23%250M | 11.59%231M | 0.98%207M | 4.06%205M | 7.07%197M | -13.62%184M | 7.58%213M | 0.00%198M | 5.32%198M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --30M | --0 | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 51.74%-97M | -67.50%-201M | 62.85%-120M | -1,392.00%-323M | --25M | ---- | ---- | ---- | ---- | 97.02%-5M |
-Remuneration paid in stock | 15.38%45M | 5.41%39M | 54.17%37M | --24M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -152.55%-134M | 93.18%255M | 306.25%132M | 46.67%-64M | 17.24%-120M | -131.45%-145M | 244.06%461M | 50.08%-320M | -291.92%-641M | 842.22%334M |
Changes in working capital | -279.89%-1.28B | 306.09%711M | -380.49%-345M | -89.66%123M | 243.43%1.19B | -236.80%-829M | 395.61%606M | 60.50%-205M | -77.74%-519M | -133.33%-292M |
-Change in receivables | 109.94%362M | -1,878.80%-3.64B | -151.54%-184M | 156.13%357M | -299.37%-636M | 134.94%319M | -558.79%-913M | 135.22%199M | -245.62%-565M | 79.63%388M |
-Change in inventory | -38.42%-245M | -45.08%-177M | 3.94%-122M | 57.67%-127M | -246.34%-300M | 791.30%205M | 119.01%23M | -178.06%-121M | 130.45%155M | -5,755.56%-509M |
-Change in payables | -83.74%452M | 14,726.32%2.78B | 83.76%-19M | -107.56%-117M | 246.59%1.55B | -174.73%-1.06B | 323.93%1.41B | -879.01%-631M | 112.90%81M | -169.24%-628M |
-Provision for loans, leases and other losses | -142.31%-11M | 2,500.00%26M | 105.00%1M | -120.20%-20M | 90.38%99M | -66.45%52M | 244.44%155M | 236.36%45M | -50.00%-33M | 64.52%-22M |
-Changes in other current assets | -206.55%-1.84B | 8,309.52%1.72B | -170.00%-21M | -93.72%30M | 236.96%478M | -384.72%-349M | -123.76%-72M | 292.99%303M | -132.78%-157M | 346.91%479M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -40.00%-7M | 0.00%-5M | 16.67%-5M | 0.00%-6M | 14.29%-6M | 12.50%-7M | -33.33%-8M | 14.29%-6M | 30.00%-7M | 16.67%-10M |
Interest received (cash flow from operating activities) | 3.31%125M | 4.31%121M | 11.54%116M | 14.29%104M | 5.81%91M | 10.26%86M | 5.41%78M | 5.71%74M | 9.38%70M | 42.22%64M |
Tax refund paid | -82.93%-1.51B | 44.79%-826M | -11.56%-1.5B | -103.18%-1.34B | 12.12%-660M | -16.98%-751M | -101.25%-642M | 43.84%-319M | 0.35%-568M | -126.19%-570M |
Other operating cash inflow (outflow) | 700.00%24M | -82.35%3M | 17M | 0 | 10M | 0 | 1,400.00%13M | -107.69%-1M | -64.86%13M | 37M |
Operating cash flow | -58.23%1.97B | 191.76%4.71B | -48.68%1.62B | -22.74%3.15B | 468.06%4.07B | -75.66%717M | 129.26%2.95B | 3,771.43%1.29B | -102.76%-35M | -36.63%1.27B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -36.97%-163M | 50.83%-119M | 45.74%-242M | -437.35%-446M | 6.74%-83M | 50.56%-89M | 0.00%-180M | -44.00%-180M | -47.06%-125M | 85.27%-85M |
Net intangibles purchase and sale | 15.38%-44M | -2,500.00%-52M | 93.33%-2M | -328.57%-30M | 93.14%-7M | -104.00%-102M | -900.00%-50M | -25.00%-5M | 73.33%-4M | -150.00%-15M |
Net investment property transactions | -900.00%-10M | -103.45%-1M | --29M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | -34.82%249M | -0.26%382M | -51.64%383M | 1,054.22%792M | -141.71%-83M | 15.70%199M | 1,333.33%172M | 129.27%12M | -133.33%-41M | 289.23%123M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---47M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | -66.67%10M | --30M | ---- | ---- | 0.00%24M | --24M | ---- |
Net changes in other investments | 37.96%-219M | -122.01%-353M | 27.06%-159M | -118.47%-218M | 195.70%1.18B | -956.25%-1.23B | -36.00%144M | -68.13%225M | 184.05%706M | -62.48%-840M |
Investing cash flow | -30.77%-187M | -1,688.89%-143M | -91.67%9M | -89.59%108M | 184.65%1.04B | -1,524.42%-1.23B | 13.16%86M | -86.43%76M | 164.81%560M | -12.65%-864M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 12.09%-80M | 44.85%-91M | -164.20%-165M | --257M | --0 | ---- | ---- | ---- | -186.67%-86M | 81.82%-30M |
Net common stock issuance | 28.21%-397M | -65.07%-553M | 65.10%-335M | -68.13%-960M | ---571M | ---- | ---278M | --0 | ---- | ---- |
Increase or decrease of lease financing | -33.33%-12M | -800.00%-9M | ---1M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -4.87%-1.08B | 7.82%-1.03B | -13.80%-1.11B | -153.37%-978M | 9.81%-386M | -22.64%-428M | -15.95%-349M | 0.00%-301M | 0.00%-301M | -5.61%-301M |
Net other fund-raising expenses | 0.00%-1M | ---1M | ---- | ---- | ---- | ---- | 0.00%-1M | -102.00%-1M | 127.27%50M | 15.79%22M |
Financing cash flow | 6.79%-1.57B | -4.09%-1.68B | 3.99%-1.61B | -75.65%-1.68B | -123.60%-957M | 31.85%-428M | -107.95%-628M | 10.39%-302M | -9.06%-337M | 28.31%-309M |
Net cash flow | ||||||||||
Beginning cash position | 26.35%13.85B | 0.09%10.97B | 16.78%10.96B | 79.47%9.38B | -15.21%5.23B | 63.96%6.17B | 39.26%3.76B | 7.44%2.7B | 3.93%2.51B | 49.72%2.42B |
Current changes in cash | -92.56%215M | 28,790.00%2.89B | -99.36%10M | -62.10%1.57B | 543.70%4.15B | -138.94%-936M | 127.01%2.4B | 463.30%1.06B | 97.89%188M | -88.17%95M |
Cash adjustments other than cash changes | ---1M | ---- | ---- | ---- | 150.00%1M | -300.00%-2M | 0.00%1M | 200.00%1M | ---1M | ---- |
End cash Position | 1.54%14.07B | 26.35%13.85B | 0.09%10.97B | 16.78%10.96B | 79.47%9.38B | -15.21%5.23B | 63.96%6.17B | 39.26%3.76B | 7.44%2.7B | 3.93%2.51B |
Free cash flow | -61.22%1.76B | 231.22%4.54B | -48.67%1.37B | -32.94%2.67B | 657.22%3.98B | -80.63%526M | 149.40%2.72B | 744.38%1.09B | -114.48%-169M | -17.23%1.17B |
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 |