Ribomic
4591
Btm
5247
Tecnisco
2962
Sapeet
269A
Right On
7445
(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 | -35.42%254.07M | 351.52%393.44M | 137.23%87.14M | -270.99%-234.07M | 128.46%136.89M | -56.67%-481M | 72.90%-307.02M | 52.51%-1.13B | -132.52%-2.39B | -58.27%-1.03B |
Net profit before non-cash adjustment | -70.63%93.78M | 414.40%319.32M | -238.03%-101.57M | 134.34%73.58M | 53.66%-214.25M | 49.69%-462.37M | 7.18%-919.07M | 65.17%-990.17M | 13.67%-2.84B | -10.71%-3.29B |
Total adjustment of non-cash items | 245.72%147.16M | -63.10%42.57M | 108.42%115.34M | 69.87%55.34M | -33.50%32.58M | -89.26%48.99M | 1,298.57%456.37M | -105.62%-38.08M | -63.31%677.99M | -20.75%1.85B |
-Depreciation and amortization | 7.52%60.18M | -47.75%55.97M | 4.80%107.13M | 294.60%102.22M | --25.91M | ---- | ---- | ---- | -86.77%177.92M | -11.46%1.34B |
-Reversal of impairment losses recognized in profit and loss | --14.63M | --0 | --12.73M | --0 | ---- | ---- | ---- | ---- | --479.19M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 651.87%22.52M | -104.51%-4.08M |
-Disposal profit | ---- | ---- | --0 | -202.59%-33.19M | --32.35M | ---- | ---- | 215.76%32.7M | -1,036.67%-28.25M | -76.54%3.02M |
-Other non-cash items | 639.61%72.35M | -196.75%-13.41M | 67.01%-4.52M | 46.66%-13.69M | -152.41%-25.68M | -89.26%48.99M | 744.79%456.37M | -365.97%-70.78M | -94.72%26.61M | 20.24%504.45M |
Changes in working capital | -58.39%13.13M | -56.99%31.55M | 120.21%73.36M | -213.95%-362.99M | 571.03%318.57M | -143.44%-67.63M | 248.93%155.68M | 52.52%-104.54M | -152.51%-220.16M | 7,967.29%419.25M |
-Change in receivables | -85.30%12.4M | -75.83%84.32M | 233.78%348.88M | -5,166.76%-260.79M | 107.77%5.15M | -157.50%-66.26M | 53.01%115.24M | 1,031.64%75.31M | -102.32%-8.08M | 194.24%348.01M |
-Change in inventory | -254.11%-21.71M | 119.46%14.09M | -372.69%-72.42M | 257.33%26.56M | 83.91%7.43M | 107.14%4.04M | 34.25%-56.63M | -148.39%-86.13M | 173.44%177.99M | -381.18%-242.35M |
-Change in payables | 156.85%7.66M | 93.57%-13.47M | -99.83%-209.44M | -131.01%-104.81M | 1,645.06%338.04M | -63.56%19.37M | 161.71%53.15M | 62.44%-86.13M | -1,539.97%-229.33M | 106.15%15.93M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -188.07%-30.54M | 225.99%34.68M |
-Provision for loans, leases and other losses | ---- | ---- | 126.43%6.33M | 25.26%-23.95M | -29.33%-32.05M | -156.42%-24.78M | 679.08%43.92M | ---7.59M | ---- | ---- |
-Changes in other current assets | 127.70%14.79M | ---53.39M | ---- | ---- | ---- | ---- | ---- | ---- | -149.51%-130.2M | 242.22%262.99M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -23.61%-1.82M | 50.02%-1.47M | -292.68%-2.95M | -2,788.46%-751K | 70.45%-26K | 88.04%-88K | 72.79%-736K | 27.38%-2.71M | 1.11%-3.73M | 6.18%-3.77M |
Interest received (cash flow from operating activities) | 30.77%17K | -31.58%13K | -64.81%19K | 35.00%54K | 2.56%40K | -80.79%39K | -41.67%203K | -93.96%348K | -61.56%5.76M | 23.08%14.98M |
Tax refund paid | 97.20%-459K | 32.67%-16.39M | 51.38%-24.35M | -4,455.96%-50.07M | 44.88%-1.1M | -178.63%-1.99M | 105.22%2.54M | -44.72%-48.62M | -624.83%-33.6M | 91.05%-4.64M |
Other operating cash inflow (outflow) | -99.99%3K | 59.44M | 0 | 96.39%-1.07M | -265.53%-29.58M | 86.26%-8.09M | -203.70%-58.89M | -969,500.00%-19.39M | -100.00%-2K | -1K |
Operating cash flow | -42.12%251.81M | 626.72%435.03M | 120.94%59.86M | -369.13%-285.9M | 121.63%106.23M | -34.96%-491.14M | 69.75%-363.91M | 50.22%-1.2B | -137.12%-2.42B | -47.34%-1.02B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 90.98%-235K | -1,078.73%-2.61M | ---221K | --0 | ---- | --378K | ---- | ---- | ---- | ---- |
Net intangibles purchase and sale | -264.08%-1.78M | 97.05%-490K | -564.59%-16.63M | -208.51%-2.5M | ---811K | ---- | ---- | ---- | 92.85%-48.26M | 49.87%-675.15M |
Net business purchase and sale | --5.57M | --0 | --0 | ---- | ---- | ---- | --61.37M | ---- | ---- | ---- |
Net investment product transactions | 80.67%-15.22M | ---78.71M | ---- | ---- | ---5M | ---- | ---- | ---- | -90.13%49.8M | --504.57M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | -88.78%1.8M | 13.83%16.05M | --14.1M | ---- | ---- |
Net changes in other investments | -604.55%-6.2M | 95.08%-880K | -55.60%-17.9M | -346.68%-11.5M | -370.20%-2.58M | -93.20%953K | 31.50%14.02M | 106.64%10.66M | -405.51%-160.54M | -78.10%52.55M |
Investing cash flow | 78.40%-17.86M | -137.97%-82.69M | -148.11%-34.75M | -66.99%-14M | -367.75%-8.39M | -96.57%3.13M | 269.30%91.44M | 115.57%24.76M | -34.71%-159M | 89.34%-118.03M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---100M | --0 | --0 | 166.96%200M | ---298.67M | ---- | 73.12%-12.87M | -967.39%-47.88M | 120.28%5.52M | 34.19%-27.23M |
Net common stock issuance | --2.72M | --0 | --3.14M | --0 | -37.96%437.33M | 13,943.11%704.96M | -99.45%5.02M | 206.00%920.09M | --300.68M | ---- |
Increase or decrease of lease financing | 17.31%-14.58M | ---17.63M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 82.63%-37K | -176.62%-213K | 96.55%-77K | -324.95%-2.23M | -111.89%-525K | 165.50%4.42M | -767.72%-6.74M | 106.59%1.01M | -15.23%-15.32M | -58.00%-13.29M |
Financing cash flow | -527.11%-111.9M | -682.34%-17.84M | -98.45%3.06M | 43.18%197.77M | -80.53%138.13M | 4,960.77%709.38M | -101.67%-14.59M | 200.19%873.22M | 817.95%290.88M | 19.49%-40.52M |
Net cash flow | ||||||||||
Beginning cash position | -8.86%1.34B | 12.57%1.47B | -7.50%1.31B | 37.13%1.41B | 27.04%1.03B | -26.52%811.2M | -22.66%1.1B | -61.58%1.43B | -20.75%3.72B | -25.70%4.69B |
Current changes in cash | -63.51%122.05M | 1,087.01%334.5M | 127.59%28.18M | -143.28%-102.14M | 6.59%235.98M | 177.12%221.38M | 5.93%-287.06M | 86.64%-305.17M | -94.00%-2.28B | 36.30%-1.18B |
Effect of exchange rate changes | 418.88%8.27M | -72.84%1.59M | 277.53%5.87M | -34.34%-3.31M | -22.68%-2.46M | 64.93%-2.01M | 74.68%-5.72M | -766.73%-22.59M | -101.27%-2.61M | -9.83%205.19M |
Cash adjustments other than cash changes | ---- | ---- | 100.16%1K | -100.41%-610K | 14,916,200.00%149.16M | 150.00%1K | -100.05%-2K | --4.31M | ---- | 50.00%-1K |
End cash Position | -18.59%1.47B | 34.77%1.81B | 2.60%1.34B | -7.50%1.31B | 37.13%1.41B | 27.04%1.03B | -26.52%811.2M | -22.66%1.1B | -61.58%1.43B | -20.75%3.72B |
Free cash flow | -42.17%249.79M | 904.19%431.93M | 114.91%43.01M | -373.57%-288.4M | 121.46%105.42M | -34.96%-491.14M | 69.75%-363.91M | 51.19%-1.2B | -45.48%-2.47B | 16.89%-1.69B |
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 |