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 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | -26.45%3.09B | 62.62%4.2B | 246.41%2.58B | -43.04%745.41M | 191.23%1.31B | 33.63%449.33M | 336.26M |
Net profit before non-cash adjustment | -24.98%2.76B | 69.58%3.67B | 145.70%2.17B | 11.14%881.53M | 68.18%793.14M | 44.63%471.6M | --326.07M |
Total adjustment of non-cash items | 62.38%1.2B | 18.14%740.74M | 108.04%627.01M | 17.52%301.39M | 38.10%256.46M | -13.71%185.71M | --215.22M |
-Depreciation and amortization | 85.15%1.05B | 43.28%564.82M | 121.07%394.2M | 76.47%178.31M | 60.16%101.04M | -16.75%63.09M | --75.78M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --107.59M | ---- | --21.23M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | --585K |
-Disposal profit | ---- | ---- | -32.78%26.27M | 5,232.20%39.09M | -67.10%733K | 151.65%2.23M | ---4.31M |
-Remuneration paid in stock | 89.65%152.72M | 41.68%80.53M | 226.24%56.84M | --17.42M | ---- | ---- | ---- |
-Other non-cash items | -95.42%4.37M | 126.56%95.4M | -36.75%42.11M | -50.11%66.58M | 10.85%133.46M | -15.91%120.39M | --143.16M |
Changes in working capital | -305.19%-869.78M | -1.84%-214.66M | 51.82%-210.78M | -268.92%-437.52M | 224.54%259.01M | -1.44%-207.97M | ---205.03M |
-Change in receivables | -287.58%-79.33M | 142.75%42.29M | -67.97%-98.93M | -944.05%-58.9M | 78.41%-5.64M | 3.48%-26.12M | ---27.06M |
-Change in inventory | -99.35%-1.24B | -123.48%-624.34M | 35.14%-279.37M | -661.04%-430.74M | 56.54%-56.6M | -10.18%-130.22M | ---118.19M |
-Change in prepaid assets | -10.77%-104.99M | -2,554.70%-94.78M | 113.92%3.86M | -172.94%-27.74M | 191.75%38.03M | -63.21%-41.45M | ---25.4M |
-Change in payables | -50.45%182.49M | -22.71%368.32M | 2,023.45%476.57M | -91.97%22.44M | 2,676.41%279.54M | 68.44%-10.85M | ---34.38M |
-Change in accrued expense | 64.64%158.46M | -10.02%96.25M | 107.78%106.96M | --51.48M | ---- | ---- | ---- |
-Provision for loans, leases and other losses | 373.10%240.03M | 1,480.57%50.74M | -1,035.11%-3.68M | -89.31%393K | 444.08%3.68M | --676K | ---- |
-Changes in other current assets | 58.93%-21.83M | 87.23%-53.14M | -7,607.22%-416.2M | --5.54M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | |||||||
Dividends received (cash flow from operating activities) | |||||||
Interest paid (cash flow from operating activities) | -48.40%-36.56M | -8.57%-24.64M | -83.96%-22.69M | -16.76%-12.34M | 30.87%-10.57M | 22.66%-15.28M | -19.76M |
Interest received (cash flow from operating activities) | -8.70%63K | 68.29%69K | -14.58%41K | 118.18%48K | 0.00%22K | -45.00%22K | 40K |
Tax refund paid | -50.51%-1.81B | -151.99%-1.2B | -55.41%-478.06M | -69.26%-307.62M | -68.51%-181.74M | -14.17%-107.85M | -94.47M |
Other operating cash inflow (outflow) | -1K | 0 | -1K | 0 | 0 | -1K | 0 |
Operating cash flow | -58.29%1.24B | 42.68%2.97B | 389.18%2.08B | -61.88%425.5M | 242.20%1.12B | 46.90%326.22M | --222.07M |
Investing cash flow | |||||||
Net PPE purchase and sale | -109.87%-553.19M | -65.25%-263.59M | -3.69%-159.5M | -128.03%-153.82M | -77.06%-67.46M | -57.45%-38.1M | ---24.2M |
Net intangibles purchase and sale | -119.89%-631.67M | -7.89%-287.27M | -26.85%-266.26M | -37.03%-209.9M | -82.17%-153.17M | -583.71%-84.08M | ---12.3M |
Net business purchase and sale | 84.52%-246.99M | ---1.6B | --0 | ---1.81B | ---- | ---- | --12.16M |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---5M |
Repayment of advance payments to other parties and cash income from loans | ---- | --30M | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 22.28%-180.99M | -874.09%-232.87M | 77.97%-23.91M | -252.86%-108.51M | 41.19%-30.75M | -1,488.88%-52.29M | ---3.29M |
Investing cash flow | 31.34%-1.61B | -422.40%-2.35B | 80.32%-449.67M | -809.00%-2.29B | -44.08%-251.38M | -434.78%-174.47M | ---32.63M |
Financing cash flow | |||||||
Net issuance payments of debt | 41.98%2.33B | 473.29%1.64B | -118.79%-439.78M | 469.75%2.34B | -277.75%-633.11M | 374.78%356.19M | ---129.63M |
Net common stock issuance | -786.70%-995.01M | 82.76%144.9M | -0.38%79.28M | -92.75%79.58M | --1.1B | ---- | ---- |
Increase or decrease of lease financing | ---- | ---- | ---- | -154.93%-2.07M | 0.00%-812K | 0.00%-812K | ---812K |
Cash dividends paid | -46.88%-291.39M | -87.52%-198.39M | -4.92%-105.8M | -52.78%-100.83M | -46.67%-66M | ---45M | ---- |
Net other fund-raising expenses | 2,511.15%7.26M | 102.25%278K | 5.26%-12.38M | 59.64%-13.07M | -216.42%-32.38M | 17.67%-10.23M | ---12.43M |
Financing cash flow | -33.79%1.05B | 431.84%1.59B | -120.77%-478.68M | 531.80%2.3B | 21.53%364.76M | 310.08%300.14M | ---142.87M |
Net cash flow | |||||||
Beginning cash position | 46.06%7.01B | 31.65%4.8B | 13.92%3.64B | 62.48%3.2B | 29.80%1.97B | 3.17%1.52B | --1.47B |
Current changes in cash | -69.32%677.74M | 91.59%2.21B | 159.11%1.15B | -63.81%445.02M | 172.13%1.23B | 870.14%451.89M | --46.58M |
Cash adjustments other than cash changes | --2K | ---- | ---1K | ---- | --1K | ---- | ---- |
End cash Position | 9.67%7.68B | 46.06%7.01B | 31.65%4.8B | 13.92%3.64B | 62.48%3.2B | 29.80%1.97B | --1.52B |
Free cash flow | -97.77%53.96M | 46.10%2.42B | 2,604.89%1.66B | -93.15%61.21M | 338.28%893.07M | 11.08%203.76M | --183.44M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
Audit Opinions | -- | Unqualified Opinion | Unqualified Opinion | -- | -- | -- | -- |