kaonavi
4435
D. Western Therapeutics Institute
4576
Itamiarts
168A
Nakayo
6715
Allied Telesis Holdings KK
6835
(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 | 46.41%5.31B | -20.66%3.62B | -32.85%4.57B | 60.87%6.8B | 0.48%4.23B | 3.14%4.21B | 15.95%4.08B | 212.28%3.52B | -55.29%1.13B | 22.56%2.52B |
Net profit before non-cash adjustment | 7.81%4.34B | -11.12%4.03B | 0.77%4.53B | 1.26%4.5B | 18.61%4.44B | 0.91%3.74B | 22.85%3.71B | 15.62%3.02B | 34.04%2.61B | -3.54%1.95B |
Total adjustment of non-cash items | 139.78%1.62B | -9.14%675.23M | -3.92%743.15M | -44.05%773.43M | 529.05%1.38B | -60.96%219.74M | -28.60%562.8M | 268.07%788.27M | -86.17%214.17M | 159.84%1.55B |
-Depreciation and amortization | 24.83%1.21B | 13.66%965.7M | 5.88%849.66M | 0.36%802.44M | 9.62%799.57M | -1.73%729.38M | -8.16%742.25M | -11.92%808.17M | -4.15%917.52M | -9.03%957.2M |
-Reversal of impairment losses recognized in profit and loss | --0 | -96.36%150K | --4.12M | --0 | --150K | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 89.89%-280.22M | -739.57%-2.77B |
-Disposal profit | 262.05%18.53M | -108.94%-11.44M | 7.67%128M | 3,360.73%118.88M | -1.77%3.44M | -18.48%3.5M | -75.99%4.29M | 491.69%17.87M | -45.90%3.02M | -8.12%5.58M |
-Net exchange gains and losses | 10.05%-10.42M | 56.05%-11.59M | -2,437.82%-26.37M | -117.80%-1.04M | -51.36%5.84M | 300.28%12M | -132.04%-5.99M | 281.46%18.71M | 114.03%4.9M | 40.30%-34.96M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -5,034.35%-353.5M | -100.23%-6.89M | --2.97B |
-Other non-cash items | 251.52%405.46M | -26.07%-267.59M | -44.54%-212.26M | -125.62%-146.85M | 209.17%573.28M | -195.44%-525.14M | -159.84%-177.75M | 170.03%297.03M | -199.08%-424.17M | 681.63%428.11M |
Changes in working capital | 39.31%-654.32M | -52.71%-1.08B | -146.05%-705.98M | 196.17%1.53B | -750.62%-1.59B | 227.45%245M | 33.46%-192.23M | 83.00%-288.91M | -74.02%-1.7B | -74.60%-976.32M |
-Change in receivables | 138.37%144.48M | 72.81%-376.51M | -167.74%-1.38B | 215.57%2.04B | -299.96%-1.77B | 229.06%884.4M | -246.61%-685.24M | 132.04%467.39M | -88.41%-1.46B | 35.96%-774.19M |
-Change in inventory | 117.35%187.36M | -468.56%-1.08B | -173.30%-189.91M | 272.54%259.08M | 83.64%-150.16M | -464.81%-917.65M | 220.57%251.54M | 16.34%-208.63M | -124.98%-249.37M | -246.25%-110.84M |
-Change in payables | -458.57%-1.13B | -58.50%314.64M | 197.25%758.17M | -464.38%-779.64M | 66.56%213.97M | 52.90%128.46M | 118.35%84.02M | -5,185.67%-457.86M | 109.86%9M | -115.91%-91.29M |
-Provision for loans, leases and other losses | -121.23%-87.29M | 90.01%411.18M | 2,234.12%216.4M | -106.52%-10.14M | -16.94%155.46M | -11.91%187.16M | 1,191.91%212.47M | ---19.46M | ---- | ---- |
-Changes in other current assets | 165.97%229.35M | -227.85%-347.64M | -637.50%-106.04M | 144.03%19.73M | -19.89%-44.8M | 32.08%-37.37M | 21.78%-55.02M | ---70.35M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -120.00%-11K | -25.00%-5K | 81.82%-4K | -4.76%-22K | -10.53%-21K | 0.00%-19K | 64.15%-19K | -35.90%-53K | 13.33%-39K | -73.08%-45K |
Interest received (cash flow from operating activities) | 9.35%91.65M | 15.53%83.82M | 8.09%72.55M | -12.38%67.12M | 34.91%76.61M | 8.19%56.78M | -5.46%52.48M | 5.23%55.51M | 16.14%52.76M | 7.82%45.42M |
Tax refund paid | 30.85%-1.08B | -3.68%-1.57B | 11.12%-1.51B | -18.42%-1.7B | -9.68%-1.44B | -9.85%-1.31B | -7.13%-1.19B | -21.52%-1.11B | -3.59%-916.27M | -21.26%-884.5M |
Other operating cash inflow (outflow) | 0.00%-2K | 100.00%-2K | -100,000,300.00%-1B | -50.00%1K | 100.00%2K | -75.00%1K | 4K | 0 | 0 | 0 |
Operating cash flow | 101.58%4.31B | 0.56%2.14B | -58.82%2.13B | 80.20%5.17B | -2.94%2.87B | 0.50%2.95B | 19.45%2.94B | 834.38%2.46B | -84.34%263.41M | 22.80%1.68B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -15.12%-2.85B | -30.77%-2.47B | -84.75%-1.89B | -66.68%-1.02B | 10.05%-614.48M | -24.12%-683.1M | -16.71%-550.35M | 21.53%-471.54M | 20.65%-600.9M | 3.64%-757.26M |
Net intangibles purchase and sale | 14.90%-47.8M | 30.19%-56.17M | 23.86%-80.46M | 40.36%-105.67M | 5.27%-177.18M | -112.47%-187.03M | -6,891.66%-88.03M | 95.21%-1.26M | 55.19%-26.3M | 65.68%-58.69M |
Net investment product transactions | 76.15%-121.56M | -1,088.82%-509.67M | 929.21%51.54M | 101.04%5.01M | -23,439.90%-480.8M | -63.92%2.06M | -94.85%5.71M | 563.95%110.79M | 762.67%16.69M | -117.97%-2.52M |
Net changes in other investments | 3,000,033.33%90M | 100.00%-3K | -9,000,100.00%-90M | 80.00%-1K | 0.00%-5K | 16.67%-5K | 50.00%-6K | 7.69%-12K | 7.14%-13K | 83.13%-14K |
Investing cash flow | 3.69%-2.93B | -51.18%-3.04B | -78.79%-2.01B | 11.60%-1.12B | -46.58%-1.27B | -37.21%-868.08M | -74.76%-632.67M | 40.70%-362.02M | 25.41%-610.52M | 13.20%-818.48M |
Financing cash flow | ||||||||||
Net common stock issuance | -161.15%-818.54M | ---313.43M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 7.86%-68.88M | -6.36%-74.75M | -8.97%-70.28M | -2.63%-64.5M | -87.27%-62.84M | 30.46%-33.56M | 39.68%-48.26M | 12.41%-80.01M | -0.15%-91.34M | -0.72%-91.2M |
Cash dividends paid | -7.99%-630.55M | -3.82%-583.88M | -3.61%-562.38M | 0.05%-542.8M | -85.24%-543.06M | -0.78%-293.16M | -0.15%-290.9M | -49.37%-290.45M | 0.16%-194.45M | 0.40%-194.77M |
Cash dividends for minorities | 6.57%-42.25M | 0.24%-45.22M | -0.26%-45.33M | -0.21%-45.21M | 33.39%-45.12M | -49.48%-67.74M | -0.33%-45.32M | 1.51%-45.17M | -1.46%-45.86M | 0.77%-45.2M |
Net other fund-raising expenses | -786.78%-417.98M | -4,553.01%-47.14M | -78.03%-1.01M | 35.63%-569K | 3.39%-884K | 33.16%-915K | -288.92%-1.37M | 60.76%-352K | -112.56%-897K | -24.48%-422K |
Financing cash flow | -85.85%-1.98B | -56.76%-1.06B | -3.97%-679M | -0.18%-653.07M | -64.89%-651.9M | -2.47%-395.36M | 7.24%-385.84M | -25.09%-415.97M | -0.29%-332.55M | 0.12%-331.59M |
Net cash flow | ||||||||||
Beginning cash position | -10.88%15.98B | -2.87%17.93B | 22.51%18.46B | 6.65%15.07B | 13.53%14.13B | 18.30%12.44B | 18.86%10.52B | -7.15%8.85B | 6.30%9.53B | 1.69%8.97B |
Current changes in cash | 69.85%-592.32M | -249.58%-1.96B | -116.58%-562.05M | 259.27%3.39B | -44.21%943.55M | -11.98%1.69B | 14.16%1.92B | 347.66%1.68B | -227.88%-679.66M | 462.75%531.48M |
Effect of exchange rate changes | 10.65%16.5M | -54.84%14.92M | 1,715.67%33.03M | 141.55%1.82M | 42.88%-4.38M | -335.70%-7.67M | 123.15%3.25M | -549.56%-14.05M | -106.44%-2.16M | -38.33%33.6M |
Cash adjustments other than cash changes | ---- | --1K | ---- | ---- | 0.00%-1K | ---1K | ---- | ---2K | ---- | ---- |
End cash Position | -3.60%15.4B | -10.88%15.98B | -2.87%17.93B | 22.51%18.46B | 6.65%15.07B | 13.53%14.13B | 18.30%12.44B | 18.86%10.52B | -7.15%8.85B | 6.30%9.53B |
Free cash flow | 458.18%1.4B | -352.14%-390.73M | -96.16%154.97M | 94.43%4.04B | -0.35%2.08B | -9.46%2.08B | 15.76%2.3B | 646.42%1.99B | -142.06%-363.82M | 151.84%865.07M |
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 |