Econach Holdings
3521
Generation Pass
3195
JP-HOLDINGS
2749
Smile Holdings
7084
adish
7093
(FY)Dec 31, 2024 | (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)Mar 31, 2016 | (FY)Mar 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -6.95%13.3B | 5.13%14.3B | 16.16%13.6B | 0.71%11.71B | -37.78%11.63B | -16.22%18.69B | 120.57%22.3B | 10.49%10.11B | 116.92%9.15B | 20.54%4.22B |
Net profit before non-cash adjustment | -30.03%6.86B | 122.46%9.81B | -26.87%4.41B | 50.51%6.03B | -43.77%4.01B | -24.47%7.12B | 107.05%9.43B | 52.29%4.56B | -4.59%2.99B | 104.90%3.14B |
Total adjustment of non-cash items | 125.57%2.68B | -67.00%1.19B | -47.62%3.6B | 40.28%6.88B | -27.90%4.9B | -24.35%6.8B | 45.05%8.99B | 26.01%6.2B | 86.22%4.92B | 4.55%2.64B |
-Depreciation and amortization | 3.75%6.03B | 2.29%5.81B | -31.89%5.68B | 10.24%8.35B | -8.66%7.57B | -13.30%8.29B | 38.60%9.56B | 0.66%6.9B | 33.57%6.85B | 27.42%5.13B |
-Reversal of impairment losses recognized in profit and loss | --0 | --40M | --0 | -45.24%190M | --347M | ---- | ---- | --40M | ---- | --1.86B |
-Share of associates | -104.39%-2.09B | 34.98%-1.02B | -18.15%-1.58B | -199.55%-1.33B | 46.06%-445M | 12.23%-825M | -2.51%-940M | -22.27%-917M | 37.50%-750M | -93.86%-1.2B |
-Disposal profit | 62.29%-776M | -456.67%-2.06B | 114.50%577M | 113.48%269M | -3,077.61%-2B | -74.52%67M | 317.46%263M | 105.07%63M | -205.41%-1.24B | 40.50%-407M |
-Other non-cash items | 69.61%-481M | -46.17%-1.58B | -82.63%-1.08B | -3.31%-593M | 21.37%-574M | -782.24%-730M | -6.14%107M | 93.22%114M | 102.15%59M | -1,290.36%-2.74B |
Changes in working capital | 13.93%3.76B | -40.90%3.3B | 566.14%5.59B | -144.11%-1.2B | -42.90%2.72B | 22.62%4.76B | 705.62%3.88B | -151.57%-641M | 179.99%1.24B | -180.51%-1.55B |
-Change in receivables | 296.82%6.73B | 207.13%1.7B | -146.75%-1.58B | 363.04%3.39B | -141.47%-1.29B | 921.69%3.11B | 87.26%-378M | -74.18%-2.97B | -100.00%-1.7B | 62.78%-852M |
-Change in inventory | -160.17%-1.52B | 349.06%2.53B | 65.07%-1.02B | -450.12%-2.91B | 147.67%830M | -260.46%-1.74B | 188.00%1.09B | -470.27%-1.23B | 128.27%333M | -97.98%-1.18B |
-Change in payables | 80.13%-423M | -129.50%-2.13B | 1,044.63%7.22B | -256.88%-764M | -86.48%487M | 234.23%3.6B | -49.41%1.08B | 11.80%2.13B | 28.52%1.91B | -36.87%1.48B |
-Provision for loans, leases and other losses | -247.01%-369M | -31.04%251M | 911.11%364M | 105.75%36M | -229.34%-626M | 172.24%484M | 51.52%-670M | -338.73%-1.38B | -525.68%-315M | -84.15%74M |
-Changes in other current assets | 98.96%-18M | -2,815.63%-1.74B | 122.46%64M | -258.33%-285M | --180M | --0 | -19.82%263M | -16.33%328M | 153.55%392M | -306.78%-732M |
-Changes in other current liabilities | -123.76%-640M | 396.13%2.69B | 181.29%543M | -121.31%-668M | 553.03%3.14B | -127.64%-692M | 0.85%2.5B | 293.50%2.48B | 280.80%631M | 58.45%-349M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -11.28%-148M | 33.50%-133M | -52.67%-200M | -28.43%-131M | 38.18%-102M | 50.75%-165M | 25.88%-335M | -37.80%-452M | -0.61%-328M | 0.31%-326M |
Interest received (cash flow from operating activities) | -36.92%123M | -84.99%195M | 738.06%1.3B | -53.87%155M | 6.67%336M | -19.44%315M | 80.18%391M | -47.71%217M | -17.66%415M | 124.00%504M |
Tax refund paid | -125.81%-2.23B | 41.68%-988M | 32.86%-1.69B | -294.22%-2.52B | 76.42%-640M | -272.29%-2.71B | 14.03%-729M | -99.53%-848M | 57.84%-425M | -32.11%-1.01B |
Other operating cash inflow (outflow) | 0 | 1M | 0 | 0 | -1M | 0 | -1M | 0 | 0 | 0.00%-1M |
Operating cash flow | -17.39%11.05B | 2.82%13.37B | 41.22%13.01B | -17.92%9.21B | -30.41%11.22B | -25.46%16.12B | 139.56%21.63B | 2.44%9.03B | 160.15%8.81B | 28.63%3.39B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -359.44%-3.63B | 85.26%-789M | 11.16%-5.35B | 48.92%-6.02B | 0.21%-11.79B | -127.03%-11.82B | -21.13%-5.21B | -14.34%-4.3B | 29.78%-3.76B | -196.18%-5.35B |
Net intangibles purchase and sale | 0.00%-18M | -63.64%-18M | 74.42%-11M | 69.72%-43M | 52.35%-142M | -207.22%-298M | -2.11%-97M | -37.68%-95M | 37.84%-69M | 25.50%-111M |
Net business purchase and sale | 44.94%2.62B | --1.81B | --0 | ---- | ---- | ---- | ---- | ---- | --997M | ---- |
Net investment product transactions | 50.00%-6M | -9.09%-12M | -124.44%-11M | -98.94%45M | 339.71%4.23B | 5,444.44%962M | -38.46%-18M | -102.52%-13M | 276.37%515M | -1,722.22%-292M |
Repayment of advance payments to other parties and cash income from loans | 63.15%-3.94B | -1,884.57%-10.68B | 29.77%-538M | 76.35%-766M | 44.99%-3.24B | -2,851.40%-5.89B | --214M | ---- | ---- | ---- |
Net changes in other investments | 198.72%233M | 7,900.00%78M | -100.97%-1M | 958.33%103M | -103.79%-12M | 144.15%317M | -111.18%-718M | -300.00%-340M | -27.66%170M | 840.00%235M |
Investing cash flow | 50.79%-4.73B | -62.53%-9.61B | 11.55%-5.91B | 38.99%-6.68B | 34.50%-10.96B | -187.16%-16.72B | -22.74%-5.82B | -121.21%-4.75B | 61.14%-2.15B | -242.22%-5.52B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 44.72%-1.26B | 28.69%-2.27B | -120.48%-3.19B | 30.83%-1.45B | -167.74%-2.09B | 136.28%3.08B | -536.30%-8.5B | -131.37%-1.34B | 145.33%4.26B | 1,195.52%1.74B |
Increase or decrease of lease financing | -21.83%-625M | -31.20%-513M | -19.57%-391M | 17.01%-327M | 89.41%-394M | 35.52%-3.72B | -29.76%-5.77B | -31.47%-4.45B | -775.91%-3.38B | 82.53%-386M |
Cash dividends paid | -20.08%-1.15B | -25.13%-961M | -33.33%-768M | -33.33%-576M | 43.75%-432M | -100.00%-768M | 20.00%-384M | -67.25%-480M | 0.00%-287M | ---287M |
Cash dividends for minorities | --0 | 7.14%-52M | ---56M | --0 | ---- | 98.15%-3M | -752.63%-162M | 36.67%-19M | 95.78%-30M | -1,065.57%-711M |
Net other fund-raising expenses | 0.00%-1M | 66.67%-1M | -50.00%-3M | 0.00%-2M | 33.33%-2M | 0.00%-3M | 98.87%-3M | -6,525.00%-265M | -33.33%-4M | -250.00%-3M |
Financing cash flow | 20.08%-3.04B | 13.74%-3.8B | -87.40%-4.4B | 19.44%-2.35B | -107.03%-2.92B | 90.49%-1.41B | -126.40%-14.82B | -1,275.04%-6.55B | 59.60%557M | 116.35%349M |
Net cash flow | ||||||||||
Beginning cash position | 3.55%8.94B | 50.89%8.63B | 5.42%5.72B | -33.80%5.43B | -19.77%8.2B | 8.42%10.22B | -18.23%9.42B | 14.24%11.52B | -10.72%10.09B | -8.66%11.3B |
Current changes in cash | 9,216.67%3.28B | -101.34%-36M | 1,436.57%2.69B | 106.60%175M | -31.92%-2.65B | -303.54%-2.01B | 143.70%988M | -131.29%-2.26B | 505.27%7.23B | -60.20%-1.78B |
Effect of exchange rate changes | 23.32%423M | 53.81%343M | 87.39%223M | 201.71%119M | -1,850.00%-117M | 96.92%-6M | -220.37%-195M | 208.72%162M | -126.09%-149M | 1,259.52%571M |
Cash adjustments other than cash changes | ---- | 0.00%-1M | ---1M | ---- | ---- | ---2M | ---- | -200.00%-1M | 0.00%1M | --1M |
End cash Position | 41.46%12.64B | 3.55%8.94B | 50.89%8.63B | 5.42%5.72B | -33.80%5.43B | -19.77%8.2B | 8.42%10.22B | -45.11%9.42B | 70.18%17.16B | -10.72%10.09B |
Free cash flow | -8.11%7.4B | 5.31%8.05B | 145.68%7.64B | 530.29%3.11B | -118.15%-723M | -71.98%3.98B | 8,464.46%14.22B | 110.41%166M | 74.66%-1.59B | -133.92%-6.29B |
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 |