Hephaist
6433
Okamoto Glass
7746
Beat Holdings
9399
Living Technologies
4445
Btm
5247
(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 | -100.74%-6.01M | -62.56%814.14M | 40.53%2.17B | -19.68%1.55B | -19.60%1.93B | 74.47%2.4B | 5.79%1.37B | -42.81%1.3B | 42.38%2.27B | -23.30%1.59B |
Net profit before non-cash adjustment | 62.72%1.31B | -24.11%804.43M | 19.87%1.06B | -39.25%884.31M | -7.09%1.46B | 10.54%1.57B | 3.70%1.42B | -29.22%1.37B | 1.28%1.93B | 26.77%1.91B |
Total adjustment of non-cash items | -21.53%452.85M | 16.33%577.09M | -25.98%496.1M | 31.04%670.21M | -21.03%511.45M | -25.29%647.66M | 74.12%866.94M | 10.02%497.9M | 25.24%452.56M | -41.98%361.35M |
-Depreciation and amortization | -6.06%526.66M | -10.62%560.67M | -10.49%627.27M | 8.40%700.78M | 0.37%646.44M | -8.80%644.06M | 1.59%706.17M | 8.59%695.12M | 57.10%640.12M | 6.34%407.46M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --15.38M | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -254.59%-33.86M | 162.15%21.9M |
-Disposal profit | -175.45%-139.74M | 40.33%-50.73M | -414.51%-85.02M | -524.59%-16.53M | 107.36%3.89M | 0.35%-52.87M | ---53.05M | ---- | ---- | ---- |
-Remuneration paid in stock | --15.75M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -75.25%-108.86M | ---62.11M |
-Other non-cash items | -25.29%50.17M | 245.50%67.15M | -56.84%-46.15M | 78.81%-29.43M | -345.95%-138.89M | -73.59%56.47M | 208.42%213.82M | -339.81%-197.23M | -660.05%-44.84M | -102.15%-5.9M |
Changes in working capital | -211.59%-1.77B | -191.73%-567.37M | 8,808.73%618.49M | 82.56%-7.1M | -122.40%-40.73M | 119.96%181.79M | -60.77%-910.94M | -397.14%-566.61M | 83.09%-113.97M | -1,293.91%-673.98M |
-Change in receivables | -427.15%-1.26B | -22.39%385.24M | -17.03%496.39M | 1,085.67%598.28M | -2,338.13%-60.7M | 100.68%2.71M | -712.11%-397.36M | 71.67%-48.93M | 34.50%-172.71M | -198.41%-263.66M |
-Change in inventory | 40.97%-509.49M | -529.66%-863.17M | 229.59%200.9M | -982.28%-155.03M | -103.29%-14.32M | 288.56%435.2M | 26.56%-230.81M | -1,669.59%-314.28M | 95.94%-17.76M | 3.97%-437.13M |
-Change in payables | 334.83%176.64M | -76.45%40.62M | 157.83%172.49M | -287.14%-298.29M | 250.51%159.4M | 3.59%-105.91M | -34.28%-109.85M | -206.93%-81.8M | 185.34%76.5M | -80.70%26.81M |
-Provision for loans, leases and other losses | -303.11%-106.88M | 186.18%52.62M | 34.09%-61.06M | -158.40%-92.63M | 22.51%158.62M | 174.87%129.48M | -2,162.55%-172.93M | ---7.64M | ---- | ---- |
-Changes in other current assets | 62.89%-67.79M | 3.97%-182.68M | -220.06%-190.22M | 79.05%-59.43M | -1.44%-283.72M | ---279.7M | ---- | ---113.96M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -1.65%-9.95M | 13.13%-9.79M | 7.33%-11.27M | 18.88%-12.16M | 15.65%-14.99M | 11.49%-17.77M | 5.89%-20.07M | 21.39%-21.33M | 9.64%-27.13M | 33.34%-30.02M |
Interest received (cash flow from operating activities) | 0.71%58.12M | 18.24%57.71M | 3.51%48.81M | -3.73%47.15M | -8.12%48.98M | 0.70%53.31M | 19.11%52.94M | -9.20%44.45M | 11.74%48.95M | 31.13%43.81M |
Tax refund paid | -7.06%-298.96M | -7.01%-279.26M | 21.15%-260.97M | 17.09%-330.96M | 3.66%-399.19M | 9.98%-414.36M | -45.54%-460.28M | 54.69%-316.27M | -0.95%-697.99M | -46.23%-691.4M |
Other operating cash inflow (outflow) | 0.00%-1K | -1K | 0 | -1K | 0 | 0.00%-1K | 66.67%-1K | -3K | 0 | -1K |
Operating cash flow | -144.06%-256.8M | -70.13%582.8M | 55.91%1.95B | -19.85%1.25B | -22.61%1.56B | 113.26%2.02B | -5.87%946M | -36.94%1.01B | 73.86%1.59B | -42.50%916.65M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -88.18%-251.84M | 57.93%-133.83M | 62.40%-318.14M | -16.88%-846M | -126.22%-723.83M | 25.67%-319.96M | 45.58%-430.46M | 46.71%-790.99M | -130.08%-1.48B | -163.53%-645.14M |
Net intangibles purchase and sale | -41.24%-196.47M | -409.61%-139.11M | -142.77%-27.3M | 76.13%-11.24M | 17.47%-47.11M | -324.50%-57.08M | 71.56%-13.45M | 19.79%-47.29M | 9.40%-58.95M | -91.99%-65.07M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | --51.86M | ---- | ---- | ---- |
Net investment product transactions | 163.26%215.92M | -52.50%82.02M | --172.65M | --0 | ---92.51M | ---- | ---- | ---- | -1,019.72%-34.64M | -168.76%-3.09M |
Net changes in other investments | -5,260.92%-138.26M | 136.30%2.68M | -130.33%-7.38M | 77.14%24.34M | -49.36%13.74M | 305.36%27.13M | 609.00%6.69M | 137.39%944K | -103.04%-2.53M | 936.18%82.95M |
Investing cash flow | -96.90%-370.65M | -4.48%-188.24M | 78.37%-180.17M | 1.98%-832.91M | -142.83%-849.71M | 9.20%-349.92M | 53.98%-385.36M | 47.02%-837.34M | -150.73%-1.58B | -121.86%-630.35M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -7,399.42%-416.67M | 98.14%-5.56M | -185.00%-298.4M | 56.41%-104.7M | 40.50%-240.2M | 4.93%-403.72M | -730.88%-424.67M | -26.17%67.31M | -83.95%91.17M | 197.73%568.05M |
Net common stock issuance | 28.50%-71.87M | ---100.52M | --0 | ---- | ---- | -285.94%-144.35M | -34.86%77.63M | 209.35%119.18M | -238.63%-108.99M | -91.19%78.62M |
Cash dividends paid | -17.05%-354.59M | -9.95%-302.94M | 16.63%-275.54M | 0.10%-330.48M | -18.36%-330.83M | -0.12%-279.51M | 0.03%-279.19M | ---279.27M | ---- | -37.62%-274.69M |
Cash dividends for minorities | ---95.15M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---276.71M | ---- |
Net other fund-raising expenses | -12.40%-44.35M | -46.68%-39.46M | 4.12%-26.9M | -8.58%-28.06M | -9.81%-25.84M | 12.32%-23.53M | 0.43%-26.83M | 10.70%-26.95M | -59.65%-30.18M | -52.55%-18.9M |
Financing cash flow | -119.10%-982.63M | 25.36%-448.48M | -29.70%-600.84M | 22.39%-463.24M | 29.87%-596.87M | -30.33%-851.1M | -445.44%-653.06M | 63.13%-119.73M | -191.97%-324.71M | 254.48%353.08M |
Net cash flow | ||||||||||
Beginning cash position | 0.34%7.35B | 20.48%7.33B | -0.98%6.08B | 1.64%6.14B | 15.65%6.05B | -1.95%5.23B | 0.00%5.33B | -5.19%5.33B | 14.66%5.62B | 44.21%4.9B |
Current changes in cash | -2,886.40%-1.61B | -104.61%-53.91M | 2,717.72%1.17B | -138.96%-44.7M | -85.95%114.73M | 983.38%816.4M | -292.65%-92.42M | 115.40%47.97M | -148.71%-311.47M | -54.65%639.38M |
Effect of exchange rate changes | -41.57%45.85M | 3.73%78.47M | 583.07%75.65M | -1.05%-15.66M | -1,067.42%-15.5M | 113.71%1.6M | 75.60%-11.68M | -59.36%-47.87M | -137.69%-30.04M | -14.77%79.71M |
Cash adjustments other than cash changes | ---2K | ---- | ---- | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | -100.00%-1K | 4,959,600.00%49.6M | 0.00%1K |
End cash Position | -21.27%5.79B | 0.34%7.35B | 20.48%7.33B | -0.98%6.08B | 1.64%6.14B | 15.65%6.05B | -1.95%5.23B | 0.00%5.33B | -5.19%5.33B | 14.66%5.62B |
Free cash flow | -349.32%-720.11M | -82.01%288.83M | 307.33%1.61B | -50.12%394.2M | -51.82%790.36M | 226.71%1.64B | 201.09%502.09M | 230.81%166.76M | -75.58%50.41M | -84.31%206.45M |
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 |