TRaaS On Product
6696
Axel Mark
3624
General Oyster
3224
GMO AD Partners
4784
G-Next
4179
(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 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -429.01%-2.24B | -23.51%3.37B | -41.77%3.54B | 484.52%18.27B | 53.16%8.21B | 82.11%-424M | 469.25%4.41B | 1,047.89%6.08B | -57.57%3.13B | 367.98%5.36B |
Net profit before non-cash adjustment | -51.70%1.51B | 37.07%2.94B | -32.30%1.26B | 5.88%11.15B | -8.74%4.02B | 168.50%3.12B | -9.28%2.14B | -28.28%1.86B | 2.83%10.53B | 306.18%4.41B |
Total adjustment of non-cash items | 124.67%1.88B | -55.70%416M | -113.77%-1.06B | 52.11%3.49B | 18.33%2.21B | -20.48%835M | 538.79%939M | -20.49%-494M | -23.54%2.3B | -14.33%1.87B |
-Depreciation and amortization | 3.63%713M | 7.22%728M | 9.16%703M | 32.77%2.76B | -9.16%744M | 56.01%688M | 60.14%679M | 64.71%644M | 28.72%2.08B | 97.35%819M |
-Disposal profit | 350.00%5M | -6,850.00%-405M | ---298M | 102.15%6M | 106.67%2M | 97.56%-2M | 103.57%6M | --0 | 22.28%-279M | -475.00%-30M |
-Net exchange gains and losses | 105.30%659M | 231.25%106M | 90.97%-42M | -48.86%518M | 18.87%630M | -24.47%321M | -64.04%32M | -1,400.00%-465M | 482.18%1.01B | 1,332.43%530M |
-Other non-cash items | 390.12%499M | -105.86%-13M | -110.85%-1.42B | 141.99%215M | 51.81%838M | -164.66%-172M | 139.71%222M | 12.71%-673M | -132.47%-512M | -67.98%552M |
Changes in working capital | -28.41%-5.63B | -98.57%19M | -29.17%3.33B | 137.42%3.63B | 317.47%1.98B | 4.41%-4.38B | 196.58%1.33B | 266.34%4.7B | -65.01%-9.7B | 57.10%-910M |
-Change in receivables | 5.48%-2.64B | -71.49%311M | 35.48%4.04B | 98.93%-46M | 43.50%-1.33B | -124.24%-2.79B | 65.30%1.09B | 317.66%2.98B | -1,139.48%-4.3B | -319.57%-2.35B |
-Change in inventory | -132.25%-4.52B | -86.33%177M | -75.29%273M | 523.26%4.68B | 13.67%4.22B | 30.16%-1.95B | 198.48%1.3B | 253.90%1.11B | 79.64%-1.11B | 254.70%3.72B |
-Change in payables | 309.80%1.63B | 62.46%-375M | -235.94%-885M | 79.51%-849M | 59.94%-899M | 177.89%398M | -45.63%-999M | 192.74%651M | -3,808.49%-4.14B | -184.05%-2.24B |
-Provision for loans, leases and other losses | -143.59%-95M | -56.67%-94M | -182.35%-96M | -4.76%-154M | 43.24%-21M | 0.00%-39M | -81.82%-60M | 10.53%-34M | -3,775.00%-147M | -1,333.33%-37M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -11.43%-39M | 11.11%-40M | -20.00%-36M | -109.86%-149M | 22.00%-39M | -288.89%-35M | -542.86%-45M | -500.00%-30M | -195.83%-71M | -733.33%-50M |
Interest received (cash flow from operating activities) | -50.00%9M | -40.79%45M | -16.67%15M | 15.24%121M | 125.00%9M | 100.00%18M | -8.43%76M | 100.00%18M | 2.94%105M | -50.00%4M |
Tax refund paid | 5.64%-736M | -2.52%-488M | 62.93%-288M | -18.93%-2.82B | -32.32%-782M | -19.45%-780M | 24.68%-476M | -58.25%-777M | 5.92%-2.37B | -38.73%-591M |
Other operating cash inflow (outflow) | -1M | 0 | 0 | -1M | -200.00%-1M | 0 | 1M | -1M | 0 | 1M |
Operating cash flow | -146.52%-3.01B | -27.13%2.89B | -38.91%3.23B | 1,845.52%15.43B | 56.57%7.4B | 59.62%-1.22B | 1,717.43%3.96B | 568.62%5.29B | -83.91%793M | 554.71%4.73B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 4.16%-507M | 18.46%-318M | 51.64%-236M | -150.70%-3.07B | -466.21%-1.66B | -39.95%-529M | -39.78%-390M | -78.75%-488M | -87.86%-1.22B | -42.93%-293M |
Net intangibles purchase and sale | -332.32%-428M | -43.24%-106M | -505.97%-406M | -272.22%-402M | -1,057.14%-162M | -106.25%-99M | -124.24%-74M | -415.38%-67M | -10.20%-108M | 44.00%-14M |
Net business purchase and sale | --0 | --0 | 1,364.00%632M | 99.50%-50M | --0 | --0 | --0 | ---50M | ---9.94B | ---10.17B |
Net investment product transactions | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 80.00%-2M | 107.41%2M | 77.78%-6M | 27.50%-58M | 107.41%6M | 0.00%-10M | -28.57%-27M | -184.38%-27M | 5.88%-80M | -145.45%-81M |
Investing cash flow | -46.87%-937M | 153.16%261M | 97.47%-16M | 68.50%-3.58B | 82.81%-1.82B | -83.33%-638M | -157.07%-491M | -150.79%-632M | -1,313.57%-11.35B | -3,993.02%-10.56B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -40.86%2.6B | 16.17%-2.2B | 54.93%-1.3B | -118.75%-3.64B | -130.85%-2.54B | -24.36%4.4B | -254.87%-2.62B | -178.11%-2.88B | 802.60%19.43B | 2,731.63%8.24B |
Net common stock issuance | --0 | -63.04%34M | 252.11%250M | 115.10%274M | 39.13%64M | 20.51%47M | 106.93%92M | 112.43%71M | -10,177.78%-1.81B | 146.46%46M |
Cash dividends paid | -0.39%-2.34B | -21.05%-23M | -9.38%-2.33B | -10.39%-4.51B | -31.58%-25M | -9.14%-2.33B | -5.56%-19M | -11.62%-2.13B | -39.70%-4.08B | 0.00%-19M |
Net other fund-raising expenses | -18.71%-203M | -11.79%-218M | -21.31%-222M | -20.33%-793M | 27.81%-244M | -54.05%-171M | -83.96%-195M | -75.96%-183M | -64.34%-659M | -221.90%-338M |
Financing cash flow | -96.87%61M | 12.35%-2.41B | 29.70%-3.6B | -167.30%-8.67B | -134.65%-2.75B | -46.08%1.95B | -1,238.59%-2.74B | -565.49%-5.13B | 312.14%12.88B | 1,578.73%7.93B |
Net cash flow | ||||||||||
Beginning cash position | 34.43%13.43B | 23.06%12.26B | 22.63%12.88B | 19.64%10.51B | 22.22%10.02B | 14.57%9.99B | 16.42%9.96B | 19.64%10.51B | -18.93%8.78B | -6.67%8.2B |
Current changes in cash | -4,515.91%-3.89B | 2.20%743M | 17.20%-390M | 37.18%3.18B | 35.69%2.84B | -63.18%88M | 171.27%727M | -68.82%-471M | 219.33%2.32B | 3,006.94%2.09B |
Effect of exchange rate changes | 2,454.39%1.34B | 161.64%429M | -728.57%-232M | -28.07%-762M | -91.04%19M | 92.50%-57M | -582.35%-696M | -150.91%-28M | -466.67%-595M | 221.21%212M |
Cash adjustments other than cash changes | ---- | --3M | 95.56%-2M | -4,400.00%-45M | --1M | ---1M | --0 | ---45M | 0.00%-1M | --0 |
End cash Position | 8.64%10.89B | 34.43%13.43B | 23.06%12.26B | 22.63%12.88B | 22.63%12.88B | 22.22%10.02B | 14.57%9.99B | 16.42%9.96B | 19.64%10.51B | 19.64%10.51B |
Free cash flow | -112.75%-3.96B | -29.94%2.45B | -45.35%2.59B | 2,134.41%11.94B | 27.19%5.58B | 46.35%-1.86B | 3,735.42%3.49B | 434.51%4.73B | -116.20%-587M | 795.51%4.39B |
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 |