Migalo Holdings
5535
Leoclan
7681
AR Advanced Technology
5578
Hokushin
7897
GFA
8783
(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 | 37.48%3.6B | -2.32%2.62B | 10.08%2.68B | -0.27%2.43B | 347.30%2.44B | 154.50%545.16M | -177.96%-1B | 41.84%1.28B | 329.17%904.65M | -46.32%210.79M |
Net profit before non-cash adjustment | 26.52%3.13B | 23.23%2.48B | 82.80%2.01B | -41.43%1.1B | 41.63%1.88B | 47.81%1.33B | 43.76%896.72M | 31.67%623.75M | 9.95%473.72M | 91.59%430.86M |
Total adjustment of non-cash items | 24.05%490M | 107.89%395M | -56.56%190M | 311.69%437.34M | -184.59%-206.59M | -21.47%244.24M | 45.60%311.03M | 62.03%213.62M | 134.53%131.84M | -37.80%56.21M |
-Depreciation and amortization | -4.25%293M | -1.29%306M | 56.12%310M | 113.51%198.57M | -38.81%93M | -10.06%151.98M | 12.24%168.98M | 27.23%150.56M | 3.74%118.33M | -40.55%114.07M |
-Reversal of impairment losses recognized in profit and loss | --0 | 144.44%22M | -80.85%9M | --47.01M | ---- | ---- | ---- | --2.77M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 412.24%61.37M | 59.28%-19.66M | -110.63%-48.27M |
-Disposal profit | --224M | --0 | -191.21%-34M | 109.71%37.28M | -13,915.47%-384.07M | -89.92%2.78M | 1,581.88%27.57M | 167.78%1.64M | 85.26%-2.42M | 81.03%-16.4M |
-Remuneration paid in stock | -19.05%17M | 200.00%21M | -92.28%7M | 13.05%90.68M | --80.21M | ---- | ---- | -85.36%1.04M | -46.38%7.13M | 91.68%13.29M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -17.53%2.39M | -78.73%2.89M | --13.6M |
-Other non-cash items | -195.65%-44M | 145.10%46M | -259.85%-102M | 1,393.33%63.81M | -95.22%4.27M | -21.84%89.48M | 1,960.27%114.48M | -124.08%-6.15M | 227.35%25.56M | -2,221.56%-20.07M |
Changes in working capital | 88.80%-29M | -155.11%-259M | -47.48%470M | 16.56%894.97M | 174.94%767.79M | 53.60%-1.02B | -595.31%-2.21B | 49.05%445.8M | 208.25%299.09M | -456.75%-276.29M |
-Change in receivables | -103.51%-232M | -165.12%-114M | -341.51%-43M | 128.22%17.81M | 69.90%-63.09M | -19.26%-209.59M | -1,434.87%-175.74M | 221.26%13.17M | -187.09%-10.86M | -91.68%12.47M |
-Change in inventory | 105.75%95M | -943.37%-1.65B | -80.97%196M | 210.90%1.03B | 125.90%331.33M | 49.78%-1.28B | -577.28%-2.55B | 703.39%533.69M | 108.77%66.43M | -1,042.37%-757.82M |
-Change in prepaid assets | -91.46%91M | 1,590.48%1.07B | 445.62%63M | -109.09%-18.23M | -43.34%200.46M | 3.99%353.77M | 256.47%340.18M | -1,287.91%-217.4M | -124.10%-15.66M | 200.00%65M |
-Change in payables | -59.63%109M | 11.11%270M | 279.96%243M | -136.62%-135.03M | 208.26%368.72M | -41.79%119.61M | 2,090.15%205.48M | -89.97%9.38M | -61.70%93.54M | 1,230.96%244.25M |
-Provision for loans, leases and other losses | 500.00%8M | -200.00%-2M | 515.38%2M | 100.47%325K | -671.38%-69.63M | 70.75%-9.03M | ---30.85M | ---- | ---- | ---- |
-Changes in other current assets | -157.14%-100M | 1,844.44%175M | --9M | ---- | ---- | ---- | ---- | -35.43%106.97M | 3.64%165.65M | 250.66%159.83M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 2.90%-67M | 26.60%-69M | 5.28%-94M | -127.47%-99.24M | 27.63%-43.63M | 1.61%-60.28M | 19.81%-61.27M | -115.45%-76.41M | -8.96%-35.46M | -11.33%-32.55M |
Interest received (cash flow from operating activities) | 76.92%23M | 116.67%13M | 101.21%6M | -72.30%2.98M | -60.22%10.77M | 72.11%27.06M | 33.53%15.72M | 32.01%11.77M | 18.07%8.92M | -40.97%7.55M |
Tax refund paid | -212.98%-1.06B | -70.35%-339M | 49.39%-199M | -272.46%-393.21M | 55.84%-105.57M | -3.21%-239.05M | -469.07%-231.62M | 51.34%-40.7M | -830.11%-83.64M | 178.37%11.46M |
Other operating cash inflow (outflow) | -100.00%-2M | 0.00%-1M | -100,100.00%-1M | 1K | 0 | -1K | 0 | -99.91%6K | 1,829.77%6.68M | -94.63%346K |
Operating cash flow | 12.12%2.49B | -7.12%2.22B | 22.99%2.39B | -15.55%1.94B | 742.87%2.3B | 121.36%272.88M | -208.46%-1.28B | 47.02%1.18B | 305.44%801.14M | -46.32%197.6M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 73.91%-30M | 29.01%-115M | -138.11%-162M | 2.96%-68.04M | -166.72%-70.11M | 76.78%-26.29M | -394.24%-113.19M | 72.59%-22.9M | -1,299.00%-83.55M | -100.76%-5.97M |
Net intangibles purchase and sale | -36.36%-15M | 80.36%-11M | 86.10%-56M | -170.56%-402.99M | -193.04%-148.95M | -77.36%-50.83M | 73.09%-28.66M | -69.41%-106.51M | -21.06%-62.87M | -230.16%-51.93M |
Net business purchase and sale | --0 | --1M | --0 | -4,380.22%-245.56M | 3,378.29%5.74M | 99.78%-175K | ---78.66M | ---- | ---- | -75.09%108.92M |
Net investment product transactions | 125.71%290M | -190.72%-1.13B | -1,212,600.00%-388M | -100.00%32K | 65.50%694.36M | 215.80%419.56M | 37.43%-362.31M | -2,250.84%-579.07M | -38.98%26.92M | -93.62%44.12M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---23M | ---- | 9.61%-246.5M | ---272.72M | ---- | ---63.91M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | -91.59%23M | --273.34M | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | -1,000.00%-33M | 88.00%-3M | 58.19%-25M | -650.36%-59.79M | 22.39%-7.97M | 11.83%-10.27M | 85.42%-11.65M | -85.86%-79.86M | -460.09%-42.97M | 208.49%11.93M |
Investing cash flow | 116.88%212M | -99.05%-1.26B | 16.24%-631M | -204.14%-753.34M | 117.89%723.41M | 139.48%332M | 20.74%-840.97M | -553.11%-1.06B | -476.41%-162.46M | -97.71%43.16M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -97.54%38M | 268.74%1.55B | 3.12%419M | -49.14%406.34M | 156.56%798.97M | -150.80%-1.41B | 108.84%2.78B | 154.03%1.33B | 7.34%524.17M | 250.60%488.33M |
Net common stock issuance | --0 | 131.65%44M | -806.73%-139M | -97.83%19.67M | 1,259,111.11%906.49M | 99.98%-72K | -1,045.96%-304.06M | 50.81%32.14M | --21.31M | ---- |
Cash dividends paid | -23.42%-896M | -9.34%-726M | -3.58%-664M | -30.73%-641.08M | -30.72%-490.39M | -24.12%-375.14M | -22.15%-302.25M | -41.13%-247.44M | -0.79%-175.33M | -121.39%-173.94M |
Net other fund-raising expenses | ---- | 90.00%19M | --10M | ---- | 0.00%-1K | 0.00%-1K | 50.00%-1K | -100.00%-2K | 100.00%-1K | -319.38%-60.9M |
Financing cash flow | -197.28%-858M | 335.83%882M | -73.90%-374M | -117.70%-215.07M | 167.97%1.22B | -182.22%-1.79B | 94.80%2.17B | 201.56%1.12B | 46.02%370.16M | 159.62%253.49M |
Net cash flow | ||||||||||
Beginning cash position | 17.85%12.8B | 15.26%10.86B | 10.94%9.42B | 102.40%8.49B | -22.09%4.2B | 0.69%5.39B | 30.71%5.35B | 33.34%4.09B | 19.10%3.07B | 245.15%2.58B |
Current changes in cash | -0.16%1.84B | 33.31%1.85B | 42.09%1.38B | -77.02%974M | 458.32%4.24B | -2,211.00%-1.18B | -95.46%56.04M | 22.22%1.23B | 104.12%1.01B | -72.99%494.25M |
Effect of exchange rate changes | -46.74%49M | 70.37%92M | 222.50%54M | -16,226.30%-44.08M | 96.05%-270K | 64.59%-6.83M | -180.48%-19.28M | 1,557.99%23.96M | 170.73%1.45M | -160.25%-2.04M |
Cash adjustments other than cash changes | -50.00%1M | --2M | ---- | -100.00%-2K | --59.47M | ---- | ---- | ---- | --13.15M | ---- |
End cash Position | 14.78%14.69B | 17.85%12.8B | 15.25%10.86B | 10.95%9.42B | 102.40%8.49B | -22.09%4.2B | 0.69%5.39B | 30.71%5.35B | 33.34%4.09B | 19.10%3.07B |
Free cash flow | 16.72%2.44B | -3.59%2.09B | 47.55%2.17B | -29.29%1.47B | 963.00%2.08B | 113.79%195.77M | -235.38%-1.42B | 60.13%1.05B | 368.68%654.73M | -55.31%139.7M |
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 |