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 | 20.32%3.25B | 21.72%2.7B | -8.68%2.22B | 22.24%2.43B | 57.21%1.99B | 165.54%1.26B | 12.92%475.8M | -32.37%421.36M | -33.93%623.07M | 4,733.98%943.01M |
Net profit before non-cash adjustment | -1.07%2.37B | 23.40%2.39B | 13.37%1.94B | 39.48%1.71B | 33.82%1.23B | 48.40%917.18M | 91.46%618.03M | -25.79%322.79M | -28.50%434.98M | 41.70%608.35M |
Total adjustment of non-cash items | 79.83%762.9M | -18.07%424.24M | -0.56%517.78M | -10.82%520.71M | 82.77%583.87M | 3.07%319.46M | 5.27%309.95M | 71.73%294.43M | 162.53%171.45M | -429.03%-274.19M |
-Depreciation and amortization | 1.05%492.59M | -12.36%487.48M | -4.50%556.21M | -7.16%582.4M | 105.55%627.34M | -9.10%305.21M | 8.78%335.77M | 54.60%308.68M | 56.96%199.66M | -3.71%127.2M |
-Reversal of impairment losses recognized in profit and loss | 199.19%188.49M | ---190.04M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 99.93%-81K | ---114.37M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -107.21%-3.69M | 913.74%51.13M |
-Disposal profit | 71.81%-13.77M | -31.39%-48.84M | -23.61%-37.17M | -168.44%-30.07M | 66.64%-11.2M | 3.05%-33.59M | -1,193.06%-34.64M | 88.76%-2.68M | -4.84%-23.84M | -127.14%-22.74M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -102.50%-626K | --25.03M |
-Other non-cash items | -45.58%95.58M | 14,061.69%175.64M | 96.02%-1.26M | 2.04%-31.61M | -167.46%-32.27M | 441.91%47.83M | 176.30%8.83M | -82,735.71%-11.57M | 100.00%14K | -628.22%-340.44M |
Changes in working capital | 196.10%115.4M | 50.21%-120.09M | -223.37%-241.17M | 11.65%195.48M | 553.11%175.09M | 105.93%26.81M | -130.87%-452.18M | -1,276.92%-195.86M | -97.27%16.64M | 223.46%608.86M |
-Change in receivables | -28.42%-395.01M | 40.11%-307.6M | -77.70%-513.62M | -157.48%-289.04M | 66.98%-112.26M | -265.06%-339.96M | 76.41%-93.13M | -211.44%-394.71M | 36.84%354.2M | 150.06%258.84M |
-Change in inventory | 108.91%33.79M | -261.59%-379.44M | 735.99%234.81M | 231.23%28.09M | -62.70%8.48M | 113.83%22.73M | -565.83%-164.34M | 141.94%35.28M | -131.90%-84.12M | 252.09%263.72M |
-Change in payables | -66.70%189.51M | 539.05%569.1M | -78.17%89.05M | 17.20%407.9M | 11.81%348.05M | 436.56%311.29M | -345.35%-92.49M | 171.02%37.7M | 70.15%-53.08M | -147.33%-177.83M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -180.36%-193.38M | --240.63M |
-Provision for loans, leases and other losses | 3,095.24%249.96M | 115.50%7.82M | 51.54%-50.47M | -3,247.57%-104.14M | -110.74%-3.11M | 118.89%28.96M | -264.03%-153.33M | --93.48M | ---- | ---- |
-Changes in other current assets | 167.03%25.27M | 21.51%-37.69M | -159.53%-48.03M | 670.84%80.67M | -924.02%-14.13M | -94.09%1.72M | 400.60%29.02M | -83.06%5.8M | -40.60%34.22M | 201.80%57.61M |
-Changes in other current liabilities | -57.15%11.88M | -41.12%27.72M | -34.62%47.08M | 238.65%72.01M | -2,601.73%-51.94M | -90.61%2.08M | -16.89%22.1M | 164.55%26.59M | -20.79%-41.2M | -218.39%-34.11M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | -56.09%13.77M | -15.65%31.35M | 23.61%37.17M | 168.44%30.07M | -66.64%11.2M | 33.59M | ||||
Interest paid (cash flow from operating activities) | 1.47%-737K | 17.89%-748K | 81.92%-911K | 53.03%-5.04M | -104.89%-10.73M | 45.43%-5.24M | -780.37%-9.6M | 68.72%-1.09M | -37.75%-3.49M | -123.50%-2.53M |
Interest received (cash flow from operating activities) | 2.92%29.93M | -41.46%29.08M | 85.09%49.67M | 36.75%26.84M | 58.56%19.63M | 30.49%12.38M | 22.42%9.49M | -61.37%7.75M | -16.56%20.06M | 6.20%24.04M |
Tax refund paid | -49.45%-1.26B | 0.21%-840.02M | -30.13%-841.79M | 3.30%-646.87M | -350.86%-668.95M | 29.41%-148.37M | -127.27%-210.18M | -15.00%-92.48M | -368.32%-80.42M | -7.00%-17.17M |
Other operating cash inflow (outflow) | -1,305.50%-89.22M | 285.03%7.4M | -113.32%-4M | 200.31%30.03M | 1,000,000.00%10M | -100.00%-1K | 145.27%24.97M | -67.82%10.18M | 39.12%31.64M | 680.52%22.74M |
Operating cash flow | 1.02%1.95B | 32.15%1.93B | -21.77%1.46B | 38.27%1.86B | 16.58%1.35B | 297.90%1.16B | -15.98%290.47M | -41.49%345.72M | -39.09%590.86M | 3,023.67%970.09M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 1.49%-113.31M | 22.40%-115.03M | -149.27%-148.24M | 21.18%-59.47M | 28.90%-75.44M | -134.45%-106.11M | 0.15%-45.26M | 16.52%-45.33M | -0.96%-54.3M | -107.34%-53.78M |
Net intangibles purchase and sale | -72.67%-10.8M | -1,151.40%-6.26M | 99.03%-500K | ---51.47M | ---- | 84.98%-15.79M | 7.33%-105.11M | 38.38%-113.43M | 16.37%-184.07M | -66.46%-220.1M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---1.07B | ---- | --140.59M | --0 | ---- | ---15.81M |
Net investment product transactions | -99.53%462K | 2,416.05%99.01M | -2.67%-4.28M | -105.41%-4.16M | 1,832.82%76.97M | 2.05%-4.44M | -103.90%-4.54M | 952.13%116.41M | -109.80%-13.66M | -64.68%139.35M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | --36.63M | ---- | --48.59M | ---- | ---- | ---- |
Net changes in other investments | -187.66%-146.44M | -1.95%-50.91M | -191.93%-49.93M | -96.33%-17.1M | 41.64%-8.71M | -154.93%-14.93M | 316.08%27.18M | 44.71%-12.58M | 29.11%-22.75M | -313.81%-32.09M |
Investing cash flow | -269.08%-270.09M | 63.94%-73.18M | -53.50%-202.94M | 87.32%-132.21M | -638.06%-1.04B | -329.86%-141.26M | 211.90%61.46M | 80.01%-54.92M | -50.62%-274.78M | -172.59%-182.43M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | 96.26%-45.69M | -29,951.21%-1.22B | ---4.06M | ---- | -320.68%-662.04M | 139.77%300M | -231.92%-754.37M | --571.86M |
Net common stock issuance | ---53K | --0 | ---- | --1.23B | ---- | ---- | ---- | ---- | --1.03B | ---- |
Increase or decrease of lease financing | 6.08%-1.08M | 21.20%-1.15M | 25.33%-1.46M | 53.62%-1.96M | -27.94%-4.22M | -37.39%-3.3M | ---2.4M | --0 | ---- | ---- |
Cash dividends paid | -33.43%-453.72M | 4.40%-340.05M | -83.77%-355.71M | -14.97%-193.56M | -32.13%-168.35M | 0.36%-127.41M | 28.16%-127.87M | -79.37%-177.99M | -24.51%-99.23M | 4.43%-79.7M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -74.98%-4.43M |
Net other fund-raising expenses | ---2K | ---- | ---1K | ---- | -4,250.00%-87K | ---2K | ---- | 100.00%-1K | -1,589,950.00%-31.8M | ---2K |
Financing cash flow | -33.31%-454.86M | 15.30%-341.2M | -117.42%-402.86M | -4.85%-185.29M | -35.20%-176.72M | 83.50%-130.72M | -749.39%-792.31M | -16.52%122.01M | -70.03%146.15M | 338.01%487.73M |
Net cash flow | ||||||||||
Beginning cash position | 25.60%7.63B | 16.85%6.07B | 41.94%5.2B | 3.58%3.66B | 33.32%3.53B | -14.24%2.65B | 15.21%3.09B | 20.67%2.68B | 133.91%2.22B | 12.65%950.59M |
Current changes in cash | -19.24%1.22B | 77.50%1.51B | -44.89%851.7M | 1,106.39%1.55B | -85.50%128.12M | 300.70%883.82M | -206.68%-440.38M | -10.69%412.8M | -63.76%462.24M | 1,546.25%1.28B |
Effect of exchange rate changes | -39.89%25.75M | 79.52%42.84M | 332.15%23.86M | -557.65%-10.28M | -267.76%-1.56M | -525.00%-425K | 102.14%100K | -73.65%-4.68M | -8.67%-2.7M | -121.40%-2.48M |
Cash adjustments other than cash changes | -200.00%-1K | --1K | ---- | 0.00%-1K | 0.00%-1K | -200.00%-1K | --1K | ---- | ---1K | ---- |
End cash Position | 16.35%8.87B | 25.60%7.63B | 16.85%6.07B | 41.94%5.2B | 3.58%3.66B | 33.32%3.53B | -14.24%2.65B | 15.21%3.09B | 20.67%2.68B | 133.91%2.22B |
Free cash flow | 0.94%1.82B | 37.90%1.8B | -24.68%1.31B | 36.61%1.74B | 23.03%1.27B | 637.96%1.03B | -25.06%140.1M | -46.96%186.97M | -48.03%352.49M | 612.77%678.21M |
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 |