Econach Holdings
3521
Generation Pass
3195
JP-HOLDINGS
2749
Smile Holdings
7084
adish
7093
(FY)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -7.55%56.54B | 36.59%46.4B | 78.89%-2.35B | -136.80%-3.49B | 39.75%61.17B | 28.85B | 4.30%33.97B | 18.29%-11.14B | -35.78%9.48B | 0.07%43.77B |
Net profit before non-cash adjustment | 300.00%12.9B | 30.64%16.37B | 63.94%4.22B | 63.48%-3.34B | 125.81%3.22B | ---2.72B | 73.14%12.53B | 149.91%2.57B | 8.77%-9.15B | -41.27%-12.49B |
Total adjustment of non-cash items | -14.53%42.6B | 0.51%12.5B | -3.21%11.53B | -38.42%6.58B | 7.60%49.84B | --14.81B | 8.82%12.44B | -4.40%11.91B | 27.31%10.68B | 2.48%46.32B |
-Depreciation and amortization | -2.15%45.46B | -3.99%11.3B | -3.13%11.28B | 1.49%11.59B | 1.47%46.46B | --11.63B | 2.52%11.77B | 2.47%11.65B | 0.05%11.42B | -19.90%45.79B |
-Reversal of impairment losses recognized in profit and loss | 126.04%651M | 433.85%347M | -32.18%59M | 3,400.00%245M | 1,340.00%288M | --129M | --65M | --87M | --7M | -97.31%20M |
-Share of associates | -328.57%-16M | -2,400.00%-25M | -75.00%2M | -100.00%-16M | 115.22%7M | --8M | ---1M | --8M | 63.64%-8M | -128.40%-46M |
-Disposal profit | -29.62%-4.11B | 596.70%452M | 172.33%183M | -510.29%-5.28B | -27.91%-3.17B | ---1.96B | 31.58%-91M | -177.85%-253M | 75.99%-865M | 81.61%-2.48B |
-Other non-cash items | -90.32%605M | -38.43%431M | -99.76%1M | -67.16%44M | 106.00%6.25B | --5B | 386.11%700M | -43.55%420M | -77.89%134M | 411.64%3.03B |
Changes in working capital | -87.00%1.05B | 94.68%17.54B | 29.38%-18.09B | -184.61%-6.73B | -18.47%8.1B | --16.77B | -35.23%9.01B | -22.35%-25.62B | -51.54%7.95B | 34.66%9.94B |
-Change in receivables | 103.06%512M | 102.16%422M | 25.22%-14.09B | 26.09%6.85B | -741.99%-16.71B | --16.23B | -941.07%-19.54B | -18.77%-18.84B | -63.88%5.44B | 127.93%2.6B |
-Change in inventory | -273.00%-2.24B | -13.67%11.68B | 9.78%-8.58B | 26.03%-4.28B | 82.61%-600M | --1.17B | 2.41%13.53B | 37.42%-9.51B | -48.64%-5.78B | -677.89%-3.45B |
-Change in payables | -77.31%2.46B | -669.90%-4.17B | 70.43%11.26B | -94.24%605M | 686.08%10.84B | ---7B | 108.46%731M | -48.00%6.6B | 225.20%10.5B | -85.37%1.38B |
-Provision for loans, leases and other losses | 10.39%2.27B | 21.11%522M | -12.48%603M | 65.63%694M | 9.23%2.06B | --521M | -41.99%431M | -3.37%689M | 57.52%419M | -20.12%1.89B |
-Changes in other current assets | -138.22%-946M | -16.21%3.11B | -12.92%-3.85B | -4,783.02%-2.59B | -5.21%2.48B | --2.23B | 50.20%3.71B | 9.28%-3.41B | -105.56%-53M | -26.82%2.61B |
-Changes in other current liabilities | -110.05%-1.01B | -41.15%5.97B | -198.52%-3.42B | -211.22%-8.02B | 104.46%10.04B | --3.62B | 166.78%10.14B | -341.98%-1.15B | -423.62%-2.58B | 555.54%4.91B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | -37.08%112M | -33.33%6M | -35.29%77M | -83.33%1M | -24.89%178M | 44M | 28.57%9M | -15.60%119M | -40.00%6M | -8.49%237M |
Interest paid (cash flow from operating activities) | -22.01%-704M | -13.45%-253M | -43.94%-95M | -17.59%-254M | 11.77%-577M | -72M | -1.83%-223M | 55.70%-66M | 4.00%-216M | 22.51%-654M |
Interest received (cash flow from operating activities) | 3M | 2M | 200.00%1M | 0 | 0 | 0 | 0 | -1M | 1M | 0 |
Tax refund paid | -325.02%-7.07B | -117.30%-2.79B | -104.28%-36M | -249.26%-4.23B | -162.72%-1.66B | -10M | 8.29%-1.28B | -64.44%842M | 23.68%-1.21B | 91.17%-633M |
Other operating cash inflow (outflow) | -300.00%-4M | -3M | 100.00%2M | -1M | -200.00%-1M | -2M | 0 | 150.00%1M | 0 | 0.00%1M |
Operating cash flow | -17.29%48.88B | 33.54%43.37B | 76.55%-2.4B | -198.95%-7.98B | 38.36%59.1B | --28.81B | 4.88%32.48B | 9.14%-10.25B | -37.81%8.06B | 18.72%42.72B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 6.69%-18.49B | -24.99%-7.67B | 8.01%-6.43B | 121.11%1.7B | 22.43%-19.82B | --1.37B | 16.02%-6.13B | -23.43%-6.99B | -44.15%-8.06B | 26.77%-25.55B |
Net investment product transactions | -55.57%2.45B | -75.55%838M | 140.00%24M | 32,150.00%645M | 129.37%5.52B | --2.08B | 20,064.71%3.43B | 266.67%10M | -80.00%2M | -68.17%2.41B |
Net changes in other investments | -980.00%-88M | -1,900.00%-54M | --6M | ---49M | -80.00%10M | --2M | -86.96%3M | ---- | ---- | -92.92%50M |
Investing cash flow | -12.89%-16.13B | -154.64%-6.88B | 8.24%-6.4B | 128.50%2.3B | 38.12%-14.29B | --3.45B | 62.79%-2.7B | -23.89%-6.98B | -43.48%-8.06B | -251.20%-23.09B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -4,000.00%-41B | -8,000.00%-40.5B | --0 | 0.00%-500M | 96.78%-1B | --0 | 0.00%-500M | --0 | 17.08%-500M | 39.10%-31.1B |
Net common stock issuance | -2,826.11%-4.28B | -101.25%-2M | 3,300.00%64M | 22,200.00%221M | 2,716.67%157M | --0 | 16,100.00%160M | 0.00%-2M | 0.00%-1M | 25.00%-6M |
Increase or decrease of lease financing | 32.21%-3.67B | -16.17%-1.62B | -27.68%-1.63B | 191.99%1.21B | 9.31%-5.42B | ---1.43B | 2.58%-1.4B | 19.46%-1.28B | 15.09%-1.31B | 15.72%-5.97B |
Cash dividends paid | -0.09%-8.98B | 1.60%-4.49B | --0 | -0.04%-4.49B | 0.00%-8.97B | --79M | -1.76%-4.56B | --0 | 0.00%-4.48B | 0.00%-8.97B |
Cash dividends for minorities | ---17M | --0 | --0 | ---17M | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 400.00%3M | --0 | --1M | 200.00%3M | ---1M | ---2M | --0 | --0 | --1M | ---- |
Financing cash flow | -280.47%-57.94B | -639.92%-46.62B | -22.40%-1.57B | 43.24%-3.57B | 66.93%-15.23B | ---1.35B | 1.87%-6.3B | 95.94%-1.28B | 5.08%-6.3B | 31.41%-46.05B |
Net cash flow | ||||||||||
Beginning cash position | 35.19%113.66B | 58.64%94.04B | 34.24%104.41B | 35.19%113.66B | -23.91%84.07B | --82.75B | -5.48%59.28B | -30.06%77.78B | -23.91%84.07B | -12.57%110.5B |
Current changes in cash | -185.13%-25.19B | -143.16%-10.13B | 43.95%-10.37B | -46.97%-9.25B | 211.97%29.59B | --30.91B | 35.83%23.47B | 61.85%-18.5B | -982.89%-6.3B | -66.38%-26.42B |
End cash Position | -22.16%88.47B | 1.40%83.9B | 58.64%94.04B | 34.24%104.41B | 35.19%113.66B | --113.66B | 3.45%82.75B | -5.48%59.28B | -30.06%77.78B | -23.91%84.07B |
Free cash flow | -24.58%20.73B | 43.58%35.7B | 51.52%-8.83B | -717.42%-15.86B | 173.60%27.48B | --22.78B | 6.14%24.86B | -6.58%-18.22B | -175.31%-1.94B | 406.10%10.04B |
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 |