Twenty-four seven
7074
Alpico Holdings
297A
Branding Technology
7067
Estore
4304
Axel Mark
3624
(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 | -97.25%-359M | 66.54%-182M | -14.29%-544M | -423.08%-476M | 68.84%-91M | -15.42%-292M | 17.05%-253M | -2.69%-305M | 40.72%-297M | 21.10%-501M |
Net profit before non-cash adjustment | -38.82%-422M | 84.82%-304M | -67.06%-2B | -26.34%-1.2B | 46.69%-949M | -854.24%-1.78B | 160.67%236M | 18.45%-389M | -34.75%-477M | 50.14%-354M |
Total adjustment of non-cash items | 382.35%82M | -98.74%17M | 95.38%1.35B | 16.30%692M | -59.36%595M | 750.67%1.46B | -364.71%-225M | -45.16%85M | 223.02%155M | -223.08%-126M |
-Depreciation and amortization | ---- | ---- | 122.22%80M | -33.33%36M | -76.32%54M | -6.17%228M | 42.11%243M | 271.74%171M | 1,433.33%46M | -62.50%3M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | -16.33%543M | -11.34%649M | -36.79%732M | --1.16B | --0 | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | --50M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Share of associates | 100.00%10M | -28.57%5M | --7M | --0 | --3M | ---- | ---- | ---- | --11M | ---- |
-Disposal profit | --0 | --0 | 2,061.29%670M | 116.85%31M | -560.00%-184M | 207.69%40M | 110.32%13M | ---126M | --0 | -87.14%18M |
-Net exchange gains and losses | 500.00%36M | -14.29%6M | --7M | --0 | -228.57%-9M | 129.17%7M | -50.00%-24M | 82.98%-16M | -154.05%-94M | 50.00%-37M |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5M | --0 |
-Other non-cash items | 500.00%36M | 220.00%6M | 79.17%-5M | -2,300.00%-24M | -103.23%-1M | 106.78%31M | -916.07%-457M | -70.05%56M | 270.00%187M | 46.34%-110M |
Changes in working capital | -117.92%-19M | 1.92%106M | 225.00%104M | -87.92%32M | 1,004.17%265M | 109.09%24M | -8,700.00%-264M | -112.00%-3M | 219.05%25M | -118.42%-21M |
-Change in receivables | -337.50%-19M | -75.76%8M | -58.75%33M | 142.42%80M | 232.00%33M | 90.53%-25M | -425.93%-264M | 161.83%81M | -1,090.91%-131M | -111.34%-11M |
-Change in payables | ---7M | ---- | 71.01%-20M | -186.25%-69M | 280.95%80M | 261.54%21M | -8.33%-13M | -111.76%-12M | 1,600.00%102M | 108.11%6M |
-Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | --55M | ---- | ---- | ---- | ---- | ---- |
-Changes in other current assets | 1,600.00%15M | -103.33%-1M | 475.00%30M | -147.06%-8M | 241.67%17M | -110.34%-12M | 176.82%116M | -269.66%-151M | 345.00%89M | -56.52%20M |
-Changes in other current liabilities | -108.08%-8M | 62.30%99M | 110.34%61M | -63.75%29M | 100.00%80M | 138.83%40M | -230.38%-103M | 325.71%79M | 2.78%-35M | -180.00%-36M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -566.67%-20M | 86.96%-3M | -666.67%-23M | 50.00%-3M | -6M | |||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 0 | 0 | 50.00%-3M | 81.82%-6M | -230.00%-33M | -42.86%-10M | 0.00%-7M | -600.00%-7M | -1M | 0 |
Other operating cash inflow (outflow) | 1M | 0 | -16,400.00%-165M | -1M | 0 | 0 | 0 | -1M | 0 | 0 |
Operating cash flow | -104.32%-378M | 74.83%-185M | -51.23%-735M | -273.85%-486M | 56.95%-130M | -16.15%-302M | 16.93%-260M | -5.03%-313M | 40.52%-298M | 26.11%-501M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 18.18%-9M | -120.00%-11M | 64.29%-5M | 12.50%-14M | -6.67%-16M | -50.00%-15M | -233.33%-10M | -200.00%-3M | 0.00%-1M | 50.00%-1M |
Net intangibles purchase and sale | ---- | ---- | ---- | 20.58%-575M | -1,377.55%-724M | -716.67%-49M | ---6M | --0 | ---1M | --0 |
Net business purchase and sale | ---420M | --0 | 101.40%7M | ---500M | --0 | ---- | ---- | ---14M | ---- | --0 |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---50M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | --41M | --0 | --0 | --0 | 900.00%10M | --1M | --0 | --0 | 0.00%1M | 0.00%1M |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | 97.50%-1M | ---40M | ---- | ---236M | ---- |
Investing cash flow | -3,427.27%-388M | 77.08%-11M | 95.59%-48M | -49.18%-1.09B | -1,040.63%-730M | -14.29%-64M | -229.41%-56M | 92.83%-17M | ---237M | --0 |
Financing cash flow | ||||||||||
Net issuance payments of debt | -183.04%-3.45B | 263.25%4.15B | 759.40%1.14B | 2,316.67%133M | ---6M | ---- | ---- | ---- | 233.15%241M | -200.00%-181M |
Net common stock issuance | ---- | ---- | ---- | 78.87%1.14B | -38.85%639M | 122.34%1.05B | 102.59%470M | 112.84%232M | -80.22%109M | --551M |
Net preferred stock issuance | ---- | ---- | ---- | ---77M | --0 | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 25.93%-20M | 27.03%-27M | 7.50%-37M | -17.65%-40M | ---34M | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -75.00%-7M |
Net other fund-raising expenses | -200.39%-255M | 200.40%254M | -1,037.04%-253M | 2,800.00%27M | ---1M | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -185.02%-3.72B | 413.36%4.38B | -28.08%853M | 98.33%1.19B | -42.78%598M | 122.34%1.05B | 102.59%470M | -33.71%232M | -3.58%350M | 94.12%363M |
Net cash flow | ||||||||||
Beginning cash position | 929.93%4.65B | 40.50%451M | -52.23%321M | -22.94%672M | 237.98%872M | 134.55%258M | -48.11%110M | -49.04%212M | -13.15%416M | -42.57%479M |
Current changes in cash | -207.32%-4.49B | 5,875.71%4.18B | 117.99%70M | -48.47%-389M | -138.59%-262M | 340.91%679M | 257.14%154M | 47.03%-98M | -34.06%-185M | 69.06%-138M |
Effect of exchange rate changes | 150.00%25M | -67.74%10M | 1,133.33%31M | 50.00%-3M | 57.14%-6M | -366.67%-14M | 0.00%-3M | 76.92%-3M | -114.44%-13M | -1.10%90M |
Cash adjustments other than cash changes | ---- | --1M | ---- | ---1M | ---- | ---- | ---- | 0.00%1M | --1M | ---- |
End cash Position | -96.10%181M | 1,000.71%4.65B | 51.25%422M | -53.81%279M | -34.56%604M | 253.64%923M | 133.04%261M | -48.86%112M | -49.19%219M | -10.02%431M |
Free cash flow | -97.45%-387M | 73.51%-196M | 31.16%-740M | -23.56%-1.08B | -137.70%-870M | -32.61%-366M | 12.66%-276M | -5.33%-316M | 40.24%-300M | 26.18%-502M |
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 |