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 | 24.17%1.24B | 3.52%999.78M | 18.49%965.81M | -56.73%815.13M | 142.95%1.88B | -6.64%775.47M | -34.97%830.6M | 141.37%1.28B | -67.03%529.13M | 68.93%1.61B |
Net profit before non-cash adjustment | 43.76%1.52B | 12.27%1.06B | 46.59%944.59M | -13.38%644.36M | 25.27%743.93M | 8.45%593.88M | -24.45%547.62M | 8.31%724.82M | -33.65%669.23M | 20.31%1.01B |
Total adjustment of non-cash items | 117.24%331.73M | -54.50%152.7M | -21.52%335.6M | -5.60%427.6M | 2.65%452.97M | 41.90%441.29M | -18.26%310.98M | 18.45%380.48M | 12.79%321.2M | 18.32%284.77M |
-Depreciation and amortization | 1.09%257.75M | -17.20%254.96M | -19.17%307.93M | -10.53%380.98M | 4.61%425.83M | 7.89%407.05M | 8.20%377.3M | 13.91%348.71M | 7.02%306.13M | 18.52%286.04M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --2.62M | ---- | ---- | ---- | --5.31M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 18.39%23.68M | --20M | ---- |
-Disposal profit | --0 | --0 | --0 | ---1M | ---- | ---- | ---- | ---- | ---1.35M | ---- |
-Net exchange gains and losses | 0.16%-16.87M | -62.62%-16.9M | ---10.39M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
-Remuneration paid in stock | --2.53M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 203.46%88.32M | -324.34%-85.37M | -20.09%38.05M | 94.21%47.62M | -28.38%24.52M | 151.63%34.24M | -919.72%-66.32M | 190.97%8.09M | -600.79%-8.89M | -89.69%-1.27M |
Changes in working capital | -188.12%-614.76M | 32.13%-213.37M | -22.41%-314.38M | -137.38%-256.83M | 364.58%687.12M | -827.35%-259.7M | -116.29%-28.01M | 137.26%171.86M | -248.03%-461.3M | 341.74%311.63M |
-Change in receivables | -423.51%-562.85M | 79.00%-107.51M | -216.36%-511.96M | -121.34%-161.83M | 386.60%758.18M | -93.71%-264.54M | -231.97%-136.57M | 132.43%103.48M | -225.86%-319.11M | 348.96%253.55M |
-Change in inventory | 43.82%-23.18M | -244.65%-41.26M | 116.45%28.53M | -162.20%-173.38M | -2,477.97%-66.13M | 83.66%-2.57M | -212.55%-15.7M | 156.25%13.95M | -2,105.78%-24.79M | -110.13%-1.12M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -95.19%1.1M | 325.67%22.97M | -61.29%-10.18M |
-Change in payables | 14.34%-80.24M | -166.37%-93.67M | 183.62%141.13M | 255.27%49.76M | -56.60%-32.05M | -121.27%-20.47M | 635.49%96.21M | 70.41%-17.97M | -419.93%-60.73M | 153.80%18.98M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 171.37%58.76M | -288.75%-82.33M | 1,035.24%43.62M |
-Provision for loans, leases and other losses | 77.14%51.51M | 4.14%29.08M | -2.44%27.92M | 5.58%28.62M | -2.75%27.11M | -0.62%27.87M | --28.05M | ---- | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 365.96%12.54M | -60.37%2.69M | 1,720.53%6.79M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | -22,300.00%-448K | -2K | 0 | ||||||
Interest received (cash flow from operating activities) | 12.00%28K | 13.64%25K | -29.03%22K | 19.23%31K | -16.13%26K | 3.33%31K | -77.94%30K | -85.98%136K | 83.36%970K | 13.52%529K |
Tax refund paid | -7.00%-395.6M | -64.89%-369.72M | 17.75%-224.22M | -27.37%-272.61M | -20.26%-214.03M | 28.85%-177.97M | -78.59%-250.14M | 65.26%-140.06M | -24.50%-403.14M | 17.83%-323.82M |
Other operating cash inflow (outflow) | -104.67%-3M | 634.77%64.22M | 873,900.00%8.74M | 200.00%1K | 0.00%-1K | -200.00%-1K | 200.00%1K | -200.00%-1K | 200.00%1K | 0.00%-1K |
Operating cash flow | 21.47%842.84M | -7.53%693.85M | 38.30%750.35M | -67.51%542.55M | 179.49%1.67B | 2.93%597.52M | -48.96%580.49M | 795.73%1.14B | -90.09%126.96M | 130.31%1.28B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 60.56%-28.7M | -4.95%-72.77M | -102.37%-69.33M | 40.78%-34.26M | -134.65%-57.85M | 33.90%-24.66M | -154.18%-37.3M | -363.16%-14.67M | 174.15%5.58M | 66.22%-7.52M |
Net intangibles purchase and sale | -5.67%-254.28M | -20.33%-240.63M | 11.95%-199.98M | 27.59%-227.13M | -0.96%-313.65M | 6.77%-310.66M | -1.30%-333.22M | -35.46%-328.94M | -2.81%-242.84M | 6.95%-236.19M |
Net business purchase and sale | ---- | ---- | --1.65M | --0 | ---- | ---- | ---1.65M | ---- | --16.18M | ---- |
Net investment product transactions | ---4M | --0 | -179.06%-158.92M | --201M | --0 | ---200M | --0 | -94.50%3M | --54.55M | ---- |
Net changes in other investments | -111.97%-9.96M | 224.63%83.24M | 22.23%-66.79M | -2,338.18%-85.88M | 185.15%3.84M | 30.73%-4.51M | -136.42%-6.51M | -84.34%17.86M | 168.65%114.06M | -455.29%-166.14M |
Investing cash flow | -29.01%-296.94M | 53.35%-230.16M | -237.31%-493.37M | 60.22%-146.27M | 31.89%-367.67M | -42.56%-539.82M | -17.33%-378.67M | -515.22%-322.76M | 87.20%-52.46M | -33.93%-409.85M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | 350.00%90M | --20M | --0 | ---- | ---- | ---- | ---- | ---345.45M | ---- |
Net common stock issuance | ---- | ---- | ---- | ---- | 99.99%-35K | -894,325.45%-491.93M | 99.97%-55K | -23.75%-185.47M | -28,446.86%-149.87M | -185.37%-525K |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | 25.00%-783K | 0.00%-1.04M | 0.00%-1.04M | -100.00%-1.04M | ---522K | ---- |
Cash dividends paid | -16.58%-270.49M | -12.44%-232.02M | 0.17%-206.34M | -0.09%-206.7M | -13.02%-206.51M | -0.74%-182.72M | 4.66%-181.38M | -46.70%-190.25M | -0.28%-129.68M | -152.25%-129.32M |
Net other fund-raising expenses | ---- | ---- | -36.75%3M | 474,400.00%4.74M | 50.00%-1K | -100.00%-2K | 0.00%-1K | ---1K | ---- | ---1K |
Financing cash flow | -90.46%-270.49M | 22.54%-142.02M | 9.22%-183.34M | 2.59%-201.96M | 69.32%-207.33M | -270.29%-675.7M | 51.57%-182.48M | 39.77%-376.76M | -381.75%-625.53M | -156.36%-129.84M |
Net cash flow | ||||||||||
Beginning cash position | 11.82%2.29B | 3.73%2.05B | 10.93%1.97B | 160.33%1.78B | -47.50%682.98M | 1.52%1.3B | 51.87%1.28B | -39.50%843.88M | 113.66%1.39B | 44.12%652.87M |
Current changes in cash | -14.38%275.41M | 336.78%321.67M | -62.10%73.65M | -82.25%194.33M | 277.19%1.1B | -3,295.75%-618M | -95.58%19.34M | 179.44%437.72M | -174.26%-551.03M | 271.27%742.03M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | -150.59%-43K | --85K | ---- | ---- | ---- |
Cash adjustments other than cash changes | ---- | -7,989,400.00%-79.9M | 0.00%-1K | ---1K | ---- | ---1K | ---- | ---- | ---1K | ---- |
End cash Position | 12.04%2.56B | 11.82%2.29B | 3.73%2.05B | 10.93%1.97B | 160.33%1.78B | -47.50%682.98M | 1.52%1.3B | 51.87%1.28B | -39.50%843.88M | 113.66%1.39B |
Free cash flow | 47.16%559.87M | -20.91%380.45M | 71.09%481.05M | -78.35%281.16M | 395.22%1.3B | 24.88%262.21M | -73.54%209.97M | 688.44%793.62M | -112.99%-134.87M | 270.21%1.04B |
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 |