Wintest
6721
Showcase
3909
Beauty Kadan Holdings
3041
Cybozu
4776
KODAMA CHEMICAL INDUSTRY
4222
(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 | 179.79%48.66B | -44.62%17.39B | 12.86%31.4B | -28.91%27.82B | -5.86%39.14B | -9.18%41.58B | 8.28%45.78B | 0.72%42.28B | 20.24%41.97B | 12.92%34.91B |
Net profit before non-cash adjustment | 41.89%48.38B | 9.17%34.1B | 80.65%31.23B | -49.54%17.29B | -5.06%34.26B | 2.23%36.09B | 4.64%35.3B | 16.03%33.74B | 8.99%29.08B | 1.53%26.68B |
Total adjustment of non-cash items | 3,146.46%4.12B | 110.38%127M | -117.95%-1.22B | 58.27%6.82B | -38.12%4.31B | -11.65%6.96B | -1.31%7.88B | -29.19%7.99B | 11.08%11.28B | 303.14%10.16B |
-Depreciation and amortization | 13.91%7.55B | 26.73%6.63B | -4.39%5.23B | 6.15%5.47B | -14.03%5.15B | 1.99%5.99B | -7.83%5.88B | -30.89%6.38B | -14.70%9.23B | 32.45%10.82B |
-Reversal of impairment losses recognized in profit and loss | 33,216.67%2B | --6M | ---- | ---- | ---- | ---- | ---- | -75.21%263M | 920.19%1.06B | --104M |
-Share of associates | 51.09%1.32B | 717.73%871M | -104.35%-141M | ---69M | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | --0 | --0 | --0 | --48M | --0 | --248M | --0 | --0 | --46M | --0 |
-Net exchange gains and losses | 69.18%-2.68B | -66.07%-8.68B | -376.51%-5.23B | 413.59%1.89B | -76.84%368M | 292.35%1.59B | -68.24%405M | -4.49%1.28B | 150.38%1.34B | 41.57%-2.65B |
-Other non-cash items | -412.61%-4.07B | 219.69%1.3B | -109.44%-1.09B | 57.18%-519M | -39.79%-1.21B | -154.19%-867M | 2,091.78%1.6B | 118.81%73M | -120.58%-388M | 269.51%1.89B |
Changes in working capital | 77.17%-3.84B | -1,309.20%-16.83B | -62.55%1.39B | 556.71%3.72B | 138.22%566M | -157.20%-1.48B | 372.45%2.59B | -66.00%548M | 183.70%1.61B | -190.89%-1.93B |
-Change in receivables | 29.83%-3.82B | -120.27%-5.45B | -145.91%-2.47B | 3,212.14%5.38B | 90.82%-173M | 33.53%-1.89B | -40,614.29%-2.84B | --7M | ---- | -907.80%-3.62B |
-Change in inventory | 118.65%3.13B | -225.79%-16.8B | -269.97%-5.16B | 55.75%3.03B | 143.35%1.95B | -128.35%-4.49B | 2.91%-1.97B | 3.43%-2.03B | -142.66%-2.1B | 26.51%-865M |
-Change in payables | -201.82%-4.32B | -15.31%4.24B | 240.74%5.01B | -94.16%-3.56B | -190.97%-1.83B | -42.66%2.02B | 526.97%3.51B | -188.59%-823M | 77.29%929M | -69.90%524M |
-Change in accrued expense | 55.33%525M | -56.72%338M | 278.72%781M | -17.47%-437M | -194.90%-372M | -49.29%392M | 132.13%773M | -22.74%333M | --431M | ---- |
-Provision for loans, leases and other losses | -24.46%1.36B | 39.36%1.8B | 2,330.19%1.29B | -93.88%53M | 14.10%866M | -27.51%759M | 74.50%1.05B | 113.52%600M | -54.68%281M | -9.09%620M |
-Changes in other current assets | 25.39%-717M | -149.46%-961M | 356.33%1.94B | -683.08%-758M | -92.49%130M | -15.88%1.73B | -16.23%2.06B | 18.74%2.46B | 46.50%2.07B | 14.69%1.41B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -55.56%-70M | 0.00%-45M | -21.62%-45M | -48.00%-37M | 60.94%-25M | 31.18%-64M | -6.90%-93M | 55.61%-87M | -5.95%-196M | -76.19%-185M |
Interest received (cash flow from operating activities) | 206.41%4.35B | 117.64%1.42B | -27.64%652M | -55.79%901M | 48.33%2.04B | 40.63%1.37B | 81.26%977M | 15.67%539M | 5.43%466M | -2.86%442M |
Tax refund paid | -4.67%-14.23B | -191.53%-13.59B | 41.37%-4.66B | 25.65%-7.95B | 15.65%-10.7B | -7.62%-12.68B | 2.73%-11.78B | -2.50%-12.12B | 10.21%-11.82B | -19.10%-13.16B |
Other operating cash inflow (outflow) | -100,800.00%-1.01B | 50.00%-1M | -100.00%-2M | -1M | 0 | 0.00%-1M | 50.00%-1M | -2M | 0 | 0 |
Operating cash flow | 629.17%37.7B | -81.09%5.17B | 31.88%27.34B | -31.92%20.73B | 0.83%30.46B | -13.40%30.2B | 13.94%34.88B | 0.61%30.61B | 38.28%30.42B | 8.86%22B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -18.93%-6.13B | -59.88%-5.16B | -0.40%-3.23B | 15.89%-3.21B | 14.16%-3.82B | 18.34%-4.45B | -11.25%-5.45B | 2.35%-4.9B | -18.06%-5.02B | -34.56%-4.25B |
Net intangibles purchase and sale | -106.31%-916M | -198.23%-444M | 407.87%452M | 140.64%89M | -63.43%-219M | 86.75%-134M | -35.52%-1.01B | -521.67%-746M | 13.67%-120M | 67.37%-139M |
Net business purchase and sale | --0 | ---18.75B | --0 | ---- | ---- | ---815M | ---- | ---- | ---1.13B | ---- |
Net investment product transactions | -61.07%10.3B | 219.85%26.46B | 277.37%8.27B | -93.51%2.19B | 53.28%33.76B | 180.08%22.03B | -4.25%-27.51B | -430.48%-26.39B | 71.31%-4.97B | -260.85%-17.34B |
Net changes in other investments | 120.12%34M | 35.25%-169M | 12.42%-261M | -267.90%-298M | 46.36%-81M | -51.00%-151M | 96.47%-100M | -4,010.14%-2.84B | 57.67%-69M | -119.83%-163M |
Investing cash flow | 69.29%3.29B | -62.94%1.94B | 526.20%5.24B | -104.15%-1.23B | 79.91%29.65B | 148.37%16.48B | 2.29%-34.07B | -208.38%-34.87B | 48.35%-11.31B | -387.59%-21.89B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 141.59%287M | ---690M | --0 | ---- | ---- | ---- | ---- | 46.15%-595M | -238.30%-1.11B | 45.27%799M |
Increase or decrease of lease financing | -39.38%-453M | -51.16%-325M | 23.49%-215M | -680.56%-281M | ---36M | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 17.62%-10.14B | -54.44%-12.31B | -0.09%-7.97B | -37.42%-7.96B | -14.28%-5.79B | -0.02%-5.07B | -16.69%-5.07B | -20.11%-4.34B | -25.12%-3.62B | -33.49%-2.89B |
Net other fund-raising expenses | -82.14%-51M | -145.90%-28M | 256.41%61M | 50.63%-39M | -459.09%-79M | -78.43%22M | 241.67%102M | -228.57%-72M | 14.29%56M | -57.76%49M |
Financing cash flow | 22.43%-10.36B | -64.36%-13.35B | 1.92%-8.12B | -40.17%-8.28B | -17.06%-5.91B | -1.63%-5.05B | 0.88%-4.97B | -7.40%-5.01B | -128.45%-4.67B | -36.22%-2.04B |
Net cash flow | ||||||||||
Beginning cash position | 2.78%186.67B | 22.03%181.62B | 4.22%148.83B | 59.99%142.8B | 78.85%89.26B | -7.12%49.91B | -17.11%53.73B | 25.21%64.82B | -1.79%51.77B | 44.42%52.71B |
Current changes in cash | 591.01%30.63B | -125.50%-6.24B | 117.92%24.46B | -79.29%11.22B | 30.16%54.19B | 1,102.02%41.63B | 55.15%-4.16B | -164.10%-9.26B | 849.64%14.45B | -113.55%-1.93B |
Effect of exchange rate changes | -23.18%8.67B | 35.65%11.29B | 260.27%8.32B | -705.12%-5.19B | 71.77%-645M | -794.53%-2.29B | 118.04%329M | -30.38%-1.82B | -241.74%-1.4B | -50.33%987M |
Cash adjustments other than cash changes | 54,950.00%1.1B | --2M | ---- | ---1M | ---- | 200.00%1M | 0.00%-1M | 0.00%-1M | ---1M | ---- |
End cash Position | 21.64%227.07B | 2.78%186.67B | 22.03%181.62B | 4.22%148.83B | 59.99%142.8B | 78.85%89.26B | -7.12%49.91B | -17.11%53.73B | 25.21%64.82B | -1.79%51.77B |
Free cash flow | 7,227.91%30.65B | -101.80%-430M | 38.04%23.91B | -33.65%17.32B | 1.91%26.11B | -9.85%25.62B | 13.96%28.42B | -1.40%24.94B | 45.67%25.29B | 4.97%17.36B |
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 |