FunPep
4881
SMN
6185
Migalo Holdings
5535
Bike O
3377
Leoclan
7681
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | 0.37%986.38M | 92.55%982.78M | 200.87%510.39M | 486.54%169.64M | 28.92M |
Net profit before non-cash adjustment | -11.99%835.41M | 89.01%949.23M | 202.19%502.22M | 475.63%166.2M | --28.87M |
Total adjustment of non-cash items | 2,560.57%320.55M | -83.00%12.05M | 52.44%70.86M | 45.75%46.48M | --31.89M |
-Depreciation and amortization | 229.02%174.42M | 178.90%53.01M | 32.79%19.01M | 33.73%14.31M | --10.7M |
-Disposal profit | 977.09%4.4M | ---502K | --0 | 67.82%4.21M | --2.51M |
-Remuneration paid in stock | -74.10%3.16M | --12.19M | ---- | ---- | ---- |
-Other non-cash items | 363.19%138.57M | -201.54%-52.65M | 85.44%51.85M | 49.68%27.96M | --18.68M |
Changes in working capital | -888.63%-169.58M | 134.30%21.5M | -45.65%-62.69M | -35.16%-43.04M | ---31.84M |
-Change in receivables | 105.44%10.69M | -23.72%-196.57M | -172.17%-158.88M | 14.16%-58.38M | ---68.01M |
-Change in payables | -182.66%-180.27M | 126.69%218.08M | 527.23%96.2M | -57.59%15.34M | --36.16M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | -247.13%-12.15M | -32.29%-3.5M | 18.96%-2.65M | 3.00%-3.26M | -3.37M |
Interest received (cash flow from operating activities) | 60.00%32K | 150.00%20K | 60.00%8K | 66.67%5K | 3K |
Tax refund paid | -161.57%-514.36M | -144.57%-196.65M | -647.24%-80.4M | -29.19%-10.76M | -8.33M |
Other operating cash inflow (outflow) | -737,900.00%-7.38M | 0.00%-1K | -1K | 0 | 0 |
Operating cash flow | -42.18%452.53M | 83.14%782.66M | 174.61%427.35M | 803.14%155.62M | --17.23M |
Investing cash flow | |||||
Net PPE purchase and sale | 1.22%-25.42M | -8.41%-25.73M | -90.66%-23.74M | 53.59%-12.45M | ---26.83M |
Net intangibles purchase and sale | ---- | ---- | ---1.18M | --0 | ---1.05M |
Net business purchase and sale | 15.81%-506.51M | ---601.65M | ---- | ---- | ---- |
Net investment product transactions | 92.27%-2.5M | ---32.34M | --0 | 8.63%-11.15M | ---12.2M |
Net changes in other investments | 69.16%-172.25M | -187,306.38%-558.47M | 99.50%-298K | -1,840.37%-59.57M | --3.42M |
Investing cash flow | 41.99%-706.68M | -4,730.44%-1.22B | 69.68%-25.22M | -126.88%-83.17M | ---36.66M |
Financing cash flow | |||||
Net issuance payments of debt | 291.23%1.49B | 474.88%380.87M | -167.98%-101.6M | 300.44%149.45M | --37.32M |
Net common stock issuance | -3,078.75%-756.81M | -97.95%25.41M | 673.44%1.24B | 232.27%160.27M | --48.24M |
Increase or decrease of lease financing | ---- | ---- | -1.42%-2.5M | -676.34%-2.46M | ---317K |
Net other fund-raising expenses | -280.48%-2.76M | --1.53M | ---- | ---- | ---1K |
Financing cash flow | 79.13%730.53M | -64.09%407.81M | 269.55%1.14B | 260.47%307.26M | --85.24M |
Net cash flow | |||||
Beginning cash position | -1.23%2.22B | 216.44%2.25B | 114.82%710.41M | 24.85%330.69M | --264.88M |
Current changes in cash | 1,818.27%476.37M | -101.80%-27.72M | 304.95%1.54B | 476.97%379.71M | --65.81M |
Cash adjustments other than cash changes | 7,564,300.00%75.64M | --1K | ---- | ---- | --1K |
End cash Position | 24.86%2.77B | -1.23%2.22B | 216.44%2.25B | 114.82%710.41M | --330.69M |
Free cash flow | -43.57%427.11M | 88.09%756.92M | 181.09%402.43M | 1,444.32%143.17M | ---10.65M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |