Inclusive
7078
Chordia Therapeutics
190A
Kufu Company Holdings
4376
Cube
7112
Land
8918
(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 | 492.59%6.29B | -80.87%1.06B | 49.83%5.55B | -60.68%3.7B | 1,028.64%9.42B | -72.57%834.29M | 16.70%3.04B | -34.77%2.61B | 8.78%4B | 17.39%3.67B |
Net profit before non-cash adjustment | -9.66%3.42B | -18.98%3.79B | -13.04%4.67B | 23.81%5.37B | 39.01%4.34B | -3.04%3.12B | 14.88%3.22B | -11.11%2.8B | 31.63%3.15B | -29.28%2.4B |
Total adjustment of non-cash items | 1,000.72%719.19M | -113.90%-79.85M | 116.89%574.27M | -60.90%264.77M | 54.72%677.24M | 27.34%437.73M | -51.26%343.76M | 65.22%705.31M | -28.28%426.89M | 113.05%595.22M |
-Depreciation and amortization | -14.54%406.85M | -2.05%476.06M | -2.04%486.02M | 16.12%496.16M | 21.42%427.28M | 8.29%351.9M | -9.75%324.95M | 3.27%360.04M | -11.09%348.65M | 37.04%392.13M |
-Reversal of impairment losses recognized in profit and loss | -28.62%202.52M | 185.94%283.73M | 238.09%99.23M | -26.66%29.35M | -65.41%40.02M | 13.31%115.67M | -7.37%102.09M | -25.30%110.21M | 98.05%147.55M | 102.10%74.5M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 92.38%10.13M | 130.39%5.26M | -127.90%-17.32M |
-Disposal profit | --0 | -1,549.35%-144.92M | 19.88%10M | 599.16%8.34M | 72.39%-1.67M | -104.61%-6.05M | --131.44M | ---- | ---45.57M | --0 |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 44.06%-101.77M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 331.04%104.59M | -29.14%24.27M | --34.24M |
-Other non-cash items | 115.81%109.83M | -3,211.48%-694.72M | 92.20%-20.98M | -227.15%-269.08M | 989.52%211.62M | 88.92%-23.79M | -278.43%-214.71M | 325.91%120.33M | -124.96%-53.27M | 181.97%213.44M |
Changes in working capital | 181.24%2.15B | -982.97%-2.65B | 115.47%299.63M | -144.03%-1.94B | 261.31%4.4B | -420.82%-2.73B | 42.04%-523.47M | -318.21%-903.18M | -39.22%413.91M | 226.32%680.96M |
-Change in receivables | -817.72%-1.83B | -49.55%255.47M | 176.58%506.39M | -501.18%-661.3M | 51.38%164.84M | 107.61%108.89M | -245.23%-1.43B | 183.69%985.06M | -1,429.46%-1.18B | 92.42%-76.96M |
-Change in inventory | 193.93%1.77B | -222.92%-1.88B | 34.84%-582.43M | -128.17%-893.81M | 296.25%3.17B | 13.15%-1.62B | -424.17%-1.86B | 681.60%574.28M | -26.00%73.48M | 109.54%99.29M |
-Change in payables | 305.24%2.14B | -490.23%-1.04B | 168.53%266.62M | -139.08%-389.03M | 218.56%995.54M | -130.49%-839.71M | 219.97%2.75B | -245.58%-2.3B | 256.64%1.58B | -66.42%442.1M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -182.17%-167.09M | -127.35%-59.21M | 80.70%216.53M |
-Provision for loans, leases and other losses | 301.70%80.84M | -81.55%20.12M | 1,340.55%109.05M | -88.25%7.57M | 117.01%64.41M | -2,653.61%-378.7M | --14.83M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -1,513.04%-371K | 97.87%-23K | 85.68%-1.08M | 9.92%-7.56M | 4.75%-8.39M | -13.79%-8.81M | -4.07%-7.74M | -434.20%-7.44M | 56.07%-1.39M | 33.00%-3.17M |
Interest received (cash flow from operating activities) | 0 | -0.48%627K | -8.16%630K | 29.92%686K | -8.81%528K | -29.90%579K | 18.51%826K | -55.35%697K | -45.17%1.56M | 11.38%2.85M |
Tax refund paid | 10.06%-1.23B | 33.09%-1.36B | -32.01%-2.04B | -83.12%-1.54B | 15.32%-843.57M | 3.23%-996.18M | 35.08%-1.03B | -67.96%-1.59B | 40.94%-944.08M | -5.99%-1.6B |
Other operating cash inflow (outflow) | -76.04%90.07M | 127.24%375.91M | -39.76%165.43M | 1,256.66%274.62M | 2,024,100.00%20.24M | 1K | 0 | 0.00%-1K | 0.00%-1K | -1K |
Operating cash flow | 6,923.86%5.15B | -98.00%73.35M | 51.44%3.67B | -71.74%2.43B | 5,146.44%8.58B | -108.49%-170.12M | 97.81%2B | -66.78%1.01B | 47.14%3.05B | 28.14%2.07B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -11.84%-258.8M | 43.83%-231.4M | -28.34%-411.93M | 9.52%-320.97M | 32.38%-354.75M | -100.37%-524.6M | 10.25%-261.82M | -101.41%-291.72M | 63.40%-144.84M | -84.85%-395.74M |
Net intangibles purchase and sale | -61.32%-8.69M | -92.63%-5.39M | 96.70%-2.8M | -150.40%-84.68M | -69.67%-33.82M | -19.53%-19.93M | -70.00%-16.68M | 54.00%-9.81M | 52.66%-21.32M | 70.53%-45.04M |
Net business purchase and sale | 82.46%-58.45M | 29.44%-333.13M | -171.96%-472.14M | 79.78%-173.61M | -134.65%-858.5M | -1,525.99%-365.87M | 84.85%-22.5M | -551.36%-148.55M | 81.00%-22.81M | -28.22%-120.02M |
Net investment product transactions | -1,601.31%-2.2B | 233.22%146.54M | ---110M | --0 | -160.28%-19.96M | 125.33%33.11M | -117.82%-130.69M | -224.02%-60M | 109.41%48.38M | -17,046.47%-514.39M |
Advance cash and loans provided to other parties | 96.92%-7.94M | -25.91%-258.12M | -64.00%-205M | 48.13%-125M | -185.28%-241.01M | 18.45%-84.48M | -80.16%-103.59M | -193.37%-57.5M | 93.47%-19.6M | ---300M |
Repayment of advance payments to other parties and cash income from loans | -68.98%215.36M | 975.39%694.19M | 301.74%64.55M | 113.10%16.07M | -32.56%7.54M | 95.52%11.18M | 11.18%5.72M | 27.08%5.14M | -56.10%4.05M | --9.22M |
Net changes in other investments | -105.54%-8.83M | 241.36%159.41M | 13.20%-112.77M | 0.04%-129.91M | -246.11%-129.96M | -444.60%-37.55M | -106.71%-6.9M | 224.23%102.78M | 43.87%-82.73M | -79.17%-147.38M |
Investing cash flow | -1,452.39%-2.33B | 113.77%172.09M | -52.80%-1.25B | 49.82%-818.11M | -65.00%-1.63B | -84.20%-988.14M | -16.71%-536.46M | -92.43%-459.66M | 84.22%-238.87M | -177.27%-1.51B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 708.03%90M | 99.70%-14.8M | ---5B | --0 | ---- | ---- | --0 | --5.01B | ---- | ---- |
Net common stock issuance | --0 | ---140K | --0 | ---- | 0.81%-366K | ---369K | ---- | 73.91%-54K | 99.80%-207K | 71.98%-104.07M |
Cash dividends paid | 14.47%-808.65M | 16.68%-945.44M | -24.61%-1.13B | -89.41%-910.56M | -10.24%-480.74M | -94.22%-436.1M | -16.45%-224.54M | 0.06%-192.81M | 14.45%-192.93M | 31.10%-225.53M |
Net other fund-raising expenses | ---- | ---1K | ---- | ---- | ---- | ---1K | ---- | ---1K | ---- | ---- |
Financing cash flow | 25.17%-718.65M | 84.35%-960.38M | -573.73%-6.13B | -89.26%-910.56M | -10.23%-481.11M | -94.39%-436.47M | -104.66%-224.54M | 2,596.61%4.82B | 41.40%-193.14M | 70.67%-329.6M |
Net cash flow | ||||||||||
Beginning cash position | -3.90%17.62B | -16.84%18.33B | 3.27%22.04B | 43.53%21.35B | -9.68%14.87B | 8.17%16.47B | 54.59%15.22B | 36.23%9.85B | 4.82%7.23B | 1.93%6.9B |
Current changes in cash | 394.53%2.11B | 80.74%-714.94M | -632.46%-3.71B | -89.23%697.02M | 505.93%6.47B | -228.22%-1.59B | -76.86%1.24B | 105.25%5.38B | 1,035.61%2.62B | 548.68%230.64M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -44.06%101.77M |
Cash adjustments other than cash changes | -200.00%-1K | 200.00%1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- | ---1K | ---- |
End cash Position | 11.95%19.72B | -3.90%17.62B | -16.84%18.33B | 3.27%22.04B | 43.53%21.35B | -9.68%14.87B | 8.17%16.47B | 54.59%15.22B | 36.23%9.85B | 4.82%7.23B |
Free cash flow | 3,088.32%4.88B | -105.02%-163.44M | 61.32%3.26B | -75.35%2.02B | 1,246.91%8.2B | -141.40%-714.65M | 142.47%1.73B | -75.32%711.91M | 76.69%2.88B | 30.50%1.63B |
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 |