Axel Mark
3624
Renascience
4889
Ecomott
3987
Festaria Holdings
2736
Tecnisco
2962
(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 | -11.12%883.65M | 21.79%994.18M | -1.74%816.28M | -8.33%830.7M | -2.86%906.19M | 8.27%932.86M | 47.92%861.64M | -15.75%582.5M | 55.03%691.36M | 22.35%445.96M |
Net profit before non-cash adjustment | -18.42%680.67M | 14.59%834.39M | 4.03%728.18M | -19.00%700M | 3.06%864.16M | 24.16%838.47M | 14.39%675.33M | -0.60%590.36M | 51.32%593.91M | 24.82%392.47M |
Total adjustment of non-cash items | 108.10%183.05M | 24.56%87.96M | -38.40%70.62M | 22.20%114.65M | -13.28%93.82M | -26.90%108.19M | 18.16%148.01M | 90.07%125.26M | 55.15%65.9M | -42.40%42.48M |
-Depreciation and amortization | 28.18%116.14M | -8.09%90.61M | -15.72%98.59M | 5.38%116.98M | -2.14%111.01M | -4.19%113.44M | 27.04%118.4M | 46.88%93.2M | -6.57%63.45M | -18.79%67.92M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --19.84M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 195.09%3.31M | 43.41%1.12M | -61.94%781K |
-Share of associates | 57.61%-418K | -19.23%-986K | 48.22%-827K | 39.21%-1.6M | -1.35%-2.63M | -96.51%-2.59M | 61.26%-1.32M | 55.38%-3.41M | -331.62%-7.63M | 41.63%-1.77M |
-Disposal profit | 248.28%1.83M | -89.29%524K | 19,476.00%4.89M | -73.68%25K | 216.67%95K | -80.00%30K | 4.17%150K | -22.58%144K | 541.38%186K | 102.09%29K |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1,493.97%-9.72M | 264.78%697K | ---423K |
-Other non-cash items | 3,096.57%65.51M | 95.79%-2.19M | -6,698.03%-51.87M | 94.79%-763K | -445.61%-14.66M | -108.73%-2.69M | -26.25%30.77M | 416.78%41.73M | 133.56%8.08M | -220.00%-24.06M |
Changes in working capital | -72.27%19.92M | 310.80%71.83M | 8.91%17.48M | 131.00%16.05M | -275.04%-51.79M | -136.05%-13.81M | 128.78%38.31M | -521.99%-133.12M | 186.52%31.55M | 146.47%11.01M |
-Change in receivables | -52.76%23.4M | 56.23%49.54M | 182.00%31.71M | -940.35%-38.67M | 109.20%4.6M | -380.78%-50.02M | 119.20%17.82M | -610.20%-92.77M | 193.00%18.18M | 62.38%-19.55M |
-Change in inventory | --0 | 87.30%20.85M | -66.96%11.13M | 270.53%33.69M | -563.34%-19.76M | -65.65%4.26M | 140.61%12.41M | -231.58%-30.57M | -513.92%-9.22M | 112.53%2.23M |
-Change in payables | 205.39%14.3M | 60.13%-13.57M | -276.57%-34.03M | 267.04%19.28M | -217.85%-11.54M | 51.35%9.79M | -30.68%6.47M | -73.80%9.33M | 363.58%35.63M | -130.51%-13.52M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -46.57%-19.12M | -131.17%-13.04M | 2,299.66%41.85M |
-Provision for loans, leases and other losses | 238.61%9.99M | -66.00%2.95M | 393.23%8.68M | 107.01%1.76M | -213.26%-25.1M | 1,277.07%22.16M | --1.61M | ---- | ---- | ---- |
-Changes in other current assets | -330.37%-27.77M | --12.06M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -8K | -44K | ||||||||
Interest received (cash flow from operating activities) | -75.38%194K | -34.61%788K | 2.29%1.21M | -10.01%1.18M | -44.86%1.31M | -5.27%2.37M | -26.83%2.51M | -11.25%3.43M | -0.31%3.86M | 79.71%3.87M |
Tax refund paid | -18.47%-277.44M | 5.27%-234.18M | -11.74%-247.21M | 33.39%-221.23M | -73.48%-332.12M | 40.46%-191.45M | -39.75%-321.52M | -84.77%-230.07M | 9.28%-124.51M | -165.32%-137.26M |
Other operating cash inflow (outflow) | 0 | 0 | 2.93M | 0 | 0 | 100.02%1K | -70.96%-6.5M | -380,000.00%-3.8M | 0.00%-1K | -1K |
Operating cash flow | -20.29%606.4M | 32.73%760.79M | -6.13%573.21M | 6.13%610.65M | -22.64%575.38M | 38.74%743.78M | 52.28%536.12M | -38.31%352.05M | 82.57%570.66M | -0.74%312.57M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -600.80%-109.05M | 6.60%-15.56M | 3.09%-16.66M | 8.03%-17.19M | -80.82%-18.69M | 79.17%-10.34M | -82.42%-49.62M | -248.15%-27.2M | 43.76%-7.81M | 26.22%-13.89M |
Net intangibles purchase and sale | 1.84%-52.08M | -59.78%-53.05M | -5.73%-33.2M | 45.86%-31.41M | -48.81%-58.01M | -27.47%-38.98M | -13.45%-30.58M | -18.60%-26.95M | -91.44%-22.73M | 83.68%-11.87M |
Net business purchase and sale | ---18.71M | --0 | ---- | ---- | ---- | ---- | ---- | 68.60%-34.54M | ---110M | ---- |
Net investment product transactions | -107.84%-1.46M | 5,312.46%18.67M | -94.58%345K | 1,329.92%6.37M | -100.59%-518K | 300.15%88.46M | 112.41%22.11M | -1,987.43%-178.14M | 116.84%9.44M | 20.24%-56.05M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | --2M | ---- | ---- | ---- | ---- |
Net changes in other investments | -17,786.35%-51.82M | 29,400.00%293K | ---1K | ---- | ---- | -99.15%99K | 127.29%11.71M | 30.86%-42.92M | -336.53%-62.08M | 220.68%26.25M |
Investing cash flow | -369.57%-233.13M | -0.26%-49.65M | -17.27%-49.52M | 45.31%-42.23M | -287.24%-77.22M | 188.91%41.24M | 85.03%-46.38M | -60.34%-309.75M | -247.64%-193.18M | 69.73%-55.57M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | --0 | ---- |
Net common stock issuance | ---14.63M | --0 | ---- | ---- | -4,500.00%-46K | ---1K | ---- | ---- | ---- | -29.63%1M |
Cash dividends paid | -23.33%-178.7M | -11.11%-144.9M | 25.00%-130.41M | -125.00%-173.87M | -14.29%-77.28M | -7.69%-67.62M | -18.18%-62.79M | 21.43%-53.13M | -55.62%-67.62M | -28.89%-43.45M |
Financing cash flow | -33.43%-193.33M | -11.11%-144.9M | 25.00%-130.41M | -124.86%-173.87M | -14.35%-77.32M | -7.69%-67.62M | -18.18%-62.79M | 21.43%-53.13M | -59.29%-67.62M | -31.46%-42.45M |
Net cash flow | ||||||||||
Beginning cash position | 13.09%4.89B | 10.00%4.32B | 11.16%3.93B | 13.51%3.54B | 29.91%3.12B | 21.66%2.4B | -0.55%1.97B | 18.53%1.98B | 14.72%1.67B | 7.29%1.46B |
Current changes in cash | -68.22%179.95M | 43.98%566.25M | -0.32%393.28M | -6.25%394.55M | -41.34%420.84M | 68.03%717.4M | 4,045.18%426.95M | -103.49%-10.82M | 44.42%309.86M | 116.67%214.55M |
Cash adjustments other than cash changes | 0.00%-1K | ---1K | ---- | ---- | ---- | ---- | ---- | ---1K | ---- | 0.00%-1K |
End cash Position | 3.68%5.07B | 13.09%4.89B | 10.00%4.32B | 11.16%3.93B | 13.51%3.54B | 29.91%3.12B | 21.66%2.4B | -0.55%1.97B | 18.53%1.98B | 14.72%1.67B |
Free cash flow | -35.77%444.6M | 32.26%692.18M | -6.89%523.34M | 12.71%562.05M | -28.19%498.68M | 52.32%694.47M | 53.04%455.92M | -44.85%297.9M | 88.32%540.12M | 28.43%286.81M |
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 |