INCLUSIVE
7078
Renascience
4889
Chordia Therapeutics
190A
Kufu
4376
Cube
7112
(FY)2024/03/31 | (FY)2023/03/31 | (FY)2022/03/31 | (FY)2021/03/31 | (FY)2020/03/31 | (FY)2019/03/31 | (FY)2018/03/31 | (FY)2017/03/31 | (FY)2016/03/31 | (FY)2015/03/31 | |
---|---|---|---|---|---|---|---|---|---|---|
經營活動現金流量(間接法) | ||||||||||
經營活動產生的現金 | 226.55%6.49億 | -260.97%-5.13億 | 1,446.34%3.18億 | -94.23%2,059.2萬 | 52.28%3.57億 | -59.81%2.35億 | 475.64%5.83億 | -83.45%1.01億 | 10.13%6.13億 | -32.35%5.56億 |
扣除非現金調整前淨利潤 | 69.22%4.66億 | -9.93%2.75億 | -72.86%3.06億 | 214.40%11.26億 | 33.65%3.58億 | 280.00%2.68億 | -64.03%7,050.2萬 | -73.52%1.96億 | -9.12%7.4億 | 64.71%8.15億 |
非現金項目調整總額 | 72.20%6.58億 | 459.84%3.82億 | 85.64%-1.06億 | -597.12%-7.4億 | 155.73%1.49億 | -72.71%5,818.9萬 | 55.70%2.13億 | 617.22%1.37億 | -91.71%1,909.1萬 | 13.34%2.3億 |
-折舊與攤銷 | 24.19%3.05億 | 127.32%2.45億 | -5.60%1.08億 | 1.32%1.14億 | 34.68%1.13億 | -22.01%8,378.8萬 | 3.87%1.07億 | -9.87%1.03億 | -27.54%1.15億 | 10.11%1.58億 |
-在損益中確認的減值損失回撥 | ---- | ---- | ---- | -61.17%1,499.8萬 | --3,862.8萬 | ---- | ---- | ---- | ---- | ---- |
-資產準備金與勾銷 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -407.24%-5,561.6萬 | 133.50%1,810.2萬 |
-處置利潤 | 110.10%1,192.3萬 | -22,718.58%-1.18億 | 100.05%52.2萬 | -5,165.98%-9.64億 | 1,513.30%1,902.3萬 | -61.58%-134.6萬 | 68.17%-83.3萬 | 52.91%-261.7萬 | -444.27%-555.7萬 | 77.23%-102.1萬 |
-匯兌損益淨額 | ---- | ---- | ---- | -272.73%-1.9萬 | 466.67%1.1萬 | 98.06%-3,000 | -227.05%-15.5萬 | -25.61%12.2萬 | 172.89%16.4萬 | 18.18%-22.5萬 |
-養老金及員工福利費用 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 50.76%-2,885.8萬 | ---5,861.2萬 |
-其他非現金項目 | 33.96%3.41億 | 218.74%2.55億 | -326.84%-2.15億 | 536.16%9,463.4萬 | 10.53%-2,169.7萬 | -122.72%-2,425萬 | 196.63%1.07億 | 720.89%3,598.7萬 | -105.09%-579.6萬 | -3.76%1.14億 |
營運資本變動 | 59.39%-4.75億 | -1,082.18%-11.7億 | 132.60%1.19億 | -144.05%-3.65億 | -63.51%-1.5億 | -130.54%-9,156.6萬 | 229.45%3億 | -57.79%-2.32億 | 69.97%-1.47億 | -492.95%-4.89億 |
-應收款(增)減 | -10,021.05%-2,639萬 | -99.56%26.6萬 | 152.00%6,003.6萬 | -160.58%-1.15億 | 165.22%1.91億 | -72.45%-2.92億 | -162.71%-1.69億 | -6.74%2.7億 | 146.38%2.9億 | -71.10%-6.25億 |
-存貨(增)減 | -48.93%-5.59億 | -361.81%-3.76億 | 126.62%1.43億 | -2,253.14%-5.39億 | 23.14%-2,290.5萬 | -108.77%-2,980.1萬 | 172.06%3.4億 | -2,045.76%-4.71億 | 117.97%2,422.8萬 | -257.85%-1.35億 |
-預付費用(增)減 | ---- | ---- | ---- | 119.26%79.9萬 | -200.19%-414.8萬 | -3.61%414萬 | -22.58%429.5萬 | 102.63%554.8萬 | -14.00%-2.11億 | -177.23%-1.85億 |
-應付款(減)增 | 117.53%1.3億 | -272.15%-7.39億 | -250.53%-1.99億 | 184.10%1.32億 | -152.12%-1.57億 | 972.29%3.01億 | 40.40%-3,450.3萬 | 65.65%-5,789.4萬 | -155.88%-1.69億 | 77.08%3.02億 |
-應計費用(減)增 | 117.50%2,792.1萬 | -206.78%-1.6億 | 9,483.17%1.49億 | 92.61%-159.2萬 | 86.50%-2,153.9萬 | -209.63%-1.6億 | 1,805.49%1.46億 | -126.56%-853.6萬 | -2.72%3,214萬 | 355.93%3,303.8萬 |
-貸款、租賃及其他損失準備金 | -96.16%236.9萬 | 153.98%6,175.3萬 | -55.60%2,431.4萬 | 188.66%5,476.4萬 | -457.97%-6,177.1萬 | 441.97%1,725.6萬 | -309.25%-504.6萬 | ---123.3萬 | ---- | ---- |
-其他流動資產變動 | -216.40%-4,920.9萬 | 171.06%4,227.6萬 | -157.67%-5,949.2萬 | 241.18%1.03億 | -207.96%-7,306.7萬 | 252.83%6,768萬 | -39.57%1,918.2萬 | 127.99%3,174.3萬 | -193.60%-1.13億 | 1,615.16%1.21億 |
已付股息(經營活動產生的現金流) | ||||||||||
已收到的股息(經營活動產生的現金流) | ||||||||||
已付利息(經營活動產生的現金流) | -14.08%-7,605萬 | -109.36%-6,666.1萬 | -111.72%-3,184萬 | -7.78%-1,503.9萬 | 10.75%-1,395.4萬 | 14.65%-1,563.4萬 | 8.37%-1,831.7萬 | 34.90%-1,999萬 | 16.60%-3,070.7萬 | 22.51%-3,682.1萬 |
已收到的利息(經營活動產生的現金流) | -23.05%21.7萬 | 105.84%28.2萬 | 204.44%13.7萬 | -88.31%4.5萬 | -52.53%38.5萬 | 377.06%81.1萬 | 20.57%17萬 | -77.86%14.1萬 | 0.31%63.7萬 | -15.22%63.5萬 |
已支付退稅 | -212.32%-9,975.9萬 | 77.88%-3,194.1萬 | -146.59%-1.44億 | 37.09%-5,855.8萬 | -37.86%-9,308.1萬 | -125.82%-6,751.9萬 | 1.72%-2,989.9萬 | 69.11%-3,042.1萬 | 20.90%-9,849.4萬 | -1,069.91%-1.25億 |
其他經營現金流入(流出) | 0.00%-1,000 | -1,000 | 0 | 416,800.00%416.7萬 | 0.00%-1,000 | 0.00%-1,000 | -1,000 | 0 | 92.52%-70.1萬 | -937.3萬 |
經營活動現金淨額 | 177.44%4.73億 | -529.22%-6.11億 | 391.68%1.42億 | -119.48%-4,879.3萬 | 64.60%2.5億 | -71.58%1.52億 | 947.95%5.35億 | -89.43%5,109.4萬 | 25.16%4.83億 | -49.51%3.86億 |
投資活動現金流量 | ||||||||||
物業、廠房及設備交易淨額 | 94.38%-5,199.3萬 | 32.32%-9.25億 | -2,515.70%-13.67億 | 174.78%5,657.6萬 | 14.83%-7,565.8萬 | -27.70%-8,883.4萬 | 20.85%-6,956.4萬 | 10.39%-8,788.8萬 | -3.11%-9,808.2萬 | -156.03%-9,512.1萬 |
業務交易淨額 | --0 | ---8.5億 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
投資產品交易淨額 | -100.59%-37.7萬 | 21,503.36%6,378.2萬 | 89.58%-29.8萬 | ---286萬 | ---- | ---- | ---- | ---- | 48,170.00%480.7萬 | ---1萬 |
其他投資變動淨額 | -23.59%1,510.2萬 | 170.52%1,976.4萬 | 150.55%730.6萬 | -175.28%-1,445.2萬 | -127.55%-525萬 | -47.99%1,905.4萬 | -5.99%3,663.8萬 | 199.49%3,897.4萬 | -65.97%-3,917.4萬 | 44.58%-2,360.3萬 |
投資活動現金淨額 | 97.80%-3,726.8萬 | -24.37%-16.91億 | -3,562.96%-13.6億 | 148.53%3,926.4萬 | -15.95%-8,090.8萬 | -111.93%-6,978萬 | 32.69%-3,292.6萬 | 63.07%-4,891.4萬 | -11.55%-1.32億 | -48.90%-1.19億 |
融資活動現金流量 | ||||||||||
債務發行/償還的淨額 | -99.80%498.4萬 | 76.36%25.39億 | 209.47%14.4億 | 372.61%4.65億 | -92.24%-1.71億 | -154.78%-8,875.7萬 | 231.19%1.62億 | 66.88%-1.24億 | -72.01%-3.73億 | -88.16%-2.17億 |
普通股發行/回購的淨額 | ---5萬 | --0 | ---3.14億 | --0 | ---- | 29.17%-1.7萬 | 52.94%-2.4萬 | ---5.1萬 | ---- | ---- |
租賃融資增減 | ---- | ---- | ---- | -17.95%-881.7萬 | 45.57%-747.5萬 | 22.19%-1,373.2萬 | -2.52%-1,764.8萬 | -2.53%-1,721.4萬 | -2.53%-1,679萬 | -2.52%-1,637.6萬 |
已支付現金股息 | 21.05%-6,698.2萬 | 6.18%-8,484.3萬 | -25.66%-9,043.3萬 | -32.99%-7,196.9萬 | -19.83%-5,411.5萬 | 50.00%-4,515.8萬 | -25.18%-9,032.1萬 | -88.75%-7,215.3萬 | ---3,822.7萬 | ---- |
其他籌資費用淨額 | 71.06%-2,055.7萬 | -494.59%-7,102.2萬 | 120.99%1,799.9萬 | ---8,575.1萬 | ---- | 50.00%-1,000 | -100.00%-2,000 | 99.39%-1,000 | -5,333.33%-16.3萬 | 96.67%-3,000 |
融資活動現金淨額 | -103.47%-8,260.5萬 | 126.16%23.83億 | 252.82%10.54億 | 228.60%2.99億 | -57.26%-2.32億 | -373.34%-1.48億 | 125.37%5,402.3萬 | 50.26%-2.13億 | -83.59%-4.28億 | -77.62%-2.33億 |
現金淨流量 | ||||||||||
期初現金流 | 6.61%13.05億 | -11.80%12.24億 | 26.32%13.88億 | -5.40%10.98億 | -5.32%11.61億 | 83.14%12.26億 | -23.95%6.7億 | -8.08%8.8億 | 3.73%9.58億 | 150.01%9.23億 |
現金變動 | 336.02%3.53億 | 149.46%8,100.3萬 | -156.65%-1.64億 | 561.56%2.89億 | 4.02%-6,263.5萬 | -111.73%-6,525.9萬 | 364.09%5.57億 | -172.91%-2.11億 | -325.52%-7,722.1萬 | -93.82%3,424.1萬 |
匯率變動影響 | 607.29%48.7萬 | -420.00%-9.6萬 | 57.89%3萬 | 272.73%1.9萬 | -466.67%-1.1萬 | -98.06%3,000 | 227.05%15.5萬 | 25.61%-12.2萬 | -172.89%-16.4萬 | -18.18%22.5萬 |
現金變動之外的其他現金調整 | --1,000 | ---- | 0.00%1,000 | 200.00%1,000 | -200.00%-1,000 | --1,000 | ---- | ---2,000 | ---- | ---- |
期末現金 | 27.11%16.58億 | 6.61%13.05億 | -11.80%12.24億 | 26.32%13.88億 | -5.40%10.98億 | -5.32%11.61億 | 83.14%12.26億 | -23.95%6.7億 | -8.08%8.8億 | 3.73%9.58億 |
自由現金流 | 118.82%4.2億 | -82.25%-22.32億 | 10.16%-12.25億 | -21,617.06%-13.63億 | -89.90%633.5萬 | -86.51%6,275.2萬 | 1,181.42%4.65億 | -111.34%-4,301.2萬 | 31.31%3.79億 | -59.83%2.89億 |
貨幣單位 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 | 日元 |
會計準則 | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |