Will Smart
175A
Kyodo Public Relations
2436
尋夢隊
2673
note
5243
Sapeet
269A
(FY)2023/12/31 | (FY)2022/12/31 | (FY)2021/12/31 | (FY)2020/12/31 | (FY)2019/12/31 | (FY)2018/12/31 | (FY)2017/12/31 | (FY)2016/12/31 | (FY)2015/12/31 | (FY)2014/12/31 | |
---|---|---|---|---|---|---|---|---|---|---|
經營活動現金流量(間接法) | ||||||||||
經營活動產生的現金 | 70.07%25.5億 | -59.53%14.99億 | -8.62%37.05億 | 9.86%40.54億 | -41.68%36.91億 | 794.55%63.28億 | -65.62%7.07億 | 136.96%20.58億 | -2.53%8.68億 | 45.14%8.91億 |
扣除非現金調整前淨利潤 | -2.86%60.24億 | 42.14%62.01億 | 78.08%43.63億 | -23.88%24.5億 | -7.65%32.18億 | 30.92%34.85億 | 42.81%26.62億 | 18.12%18.64億 | 79.13%15.78億 | 273.36%8.81億 |
非現金項目調整總額 | 35.63%11.41億 | 34.03%8.41億 | -12.38%6.27億 | 117.50%7.16億 | -47.73%3.29億 | 35.77%6.3億 | -16.37%4.64億 | 20.35%5.55億 | -26.40%4.61億 | 38.01%6.26億 |
-折舊與攤銷 | 19.39%3.91億 | 1.50%3.28億 | -4.43%3.23億 | -3.16%3.38億 | 27.97%3.49億 | -2.32%2.72億 | 20.45%2.79億 | -0.99%2.32億 | -14.06%2.34億 | -34.29%2.72億 |
-在損益中確認的減值損失回撥 | ---- | ---- | ---- | ---- | ---- | 265.60%1.08億 | ---6,525.3萬 | ---- | --2,343.1萬 | ---- |
-處置利潤 | -189.13%-836.5萬 | 125.52%938.5萬 | -182.31%-3,677.4萬 | 51.99%-1,302.6萬 | 11.16%-2,713.1萬 | 26.86%-3,053.8萬 | -14,601.76%-4,175.3萬 | 99.56%-28.4萬 | -227.29%-6,433.9萬 | -282.71%-1,965.8萬 |
-其他非現金項目 | 50.36%7.58億 | 47.59%5.04億 | -12.76%3.42億 | 4,988.00%3.91億 | -97.25%769.4萬 | -4.14%2.8億 | -9.74%2.92億 | 20.70%3.23億 | -28.31%2.68億 | 1,533.04%3.74億 |
營運資本變動 | 16.75%-46.14億 | -331.30%-55.42億 | -244.60%-12.85億 | 520.63%8.89億 | -93.53%1.43億 | 191.54%22.14億 | -570.31%-24.18億 | 69.18%-3.61億 | -89.94%-11.71億 | -712.07%-6.16億 |
-應收款(增)減 | -35.10%-25.13億 | 68.66%-18.6億 | -277.76%-59.35億 | 838.32%33.39億 | 82.69%-4.52億 | -17.60%-26.12億 | -59.65%-22.21億 | -13.00%-13.91億 | 46.95%-12.31億 | -705.17%-23.2億 |
-存貨(增)減 | 77.93%-9.62億 | -59.15%-43.59億 | -95.38%-27.39億 | -441.94%-14.02億 | -177.32%-2.59億 | 114.36%3.35億 | -936.93%-23.29億 | 213.98%2.78億 | 65.83%-2.44億 | -672.20%-7.15億 |
-預付費用(增)減 | -27,672.63%-20.7億 | 100.88%750.7萬 | -46.98%-8.52億 | -7.12%-5.8億 | 65.49%-5.41億 | -1,665.23%-15.68億 | 113.00%1億 | -1,651.49%-7.71億 | 91.83%4,967.8萬 | 115.92%2,589.7萬 |
-應付款(減)增 | -207.72%-19.79億 | -71.18%18.37億 | 588.96%63.73億 | -35.83%-13.03億 | -123.97%-9.6億 | 72.12%40.02億 | 387.42%23.25億 | 64.21%4.77億 | -87.07%2.91億 | 1,272.52%22.47億 |
-其他流動資產變動 | 349.06%29.09億 | -162.52%-11.68億 | 123.88%18.68億 | -64.56%8.35億 | 14.46%23.55億 | 800.51%20.57億 | -128.08%-2.94億 | 3,047.84%10.46億 | -124.30%-3,547.8萬 | 68.97%1.46億 |
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) | -122.21%-3,740.4萬 | -195.11%-1,683.3萬 | 30.31%-570.4萬 | 47.03%-818.5萬 | 6.60%-1,545.1萬 | 26.43%-1,654.2萬 | -6.38%-2,248.5萬 | -14.38%-2,113.6萬 | 32.89%-1,847.9萬 | 32.05%-2,753.4萬 |
已收到的利息(經營活動產生的現金流) | 9.84%5,210.4萬 | 44.26%4,743.5萬 | 17.51%3,288.1萬 | -3.36%2,798.2萬 | -5.35%2,895.5萬 | 7.24%3,059.2萬 | 26.08%2,852.6萬 | -16.83%2,262.6萬 | 8.03%2,720.4萬 | 7.84%2,518.1萬 |
已支付退稅 | -24.59%-22.49億 | -93.05%-18.05億 | 7.26%-9.35億 | 23.99%-10.08億 | -58.01%-13.27億 | -9.42%-8.4億 | -30.63%-7.67億 | -36.66%-5.87億 | -158.02%-4.3億 | 45.92%-1.67億 |
其他經營現金流入(流出) | -200.00%-1,000 | 1,000 | 0 | 0 | -1,000 | 0 | 1,000 | 0 | -1,000 | 0 |
經營活動現金淨額 | 214.76%3.16億 | -109.84%-2.75億 | -8.77%27.97億 | 28.95%30.66億 | -56.79%23.78億 | 10,338.00%55.03億 | -103.65%-5,374.9萬 | 229.02%14.72億 | -38.04%4.47億 | 150.10%7.22億 |
投資活動現金流量 | ||||||||||
物業、廠房及設備交易淨額 | -172.80%-4.64億 | 41.99%-1.7億 | -250.50%-2.93億 | 60.38%-8,359.8萬 | 73.95%-2.11億 | -180.14%-8.1億 | 74.33%-2.89億 | -714.51%-11.26億 | -58.30%-1.38億 | -4.12%-8,734.3萬 |
業務交易淨額 | ---- | ---- | ---- | ---- | ---- | ---- | --1,123萬 | ---- | ---- | ---- |
投資產品交易淨額 | 86.96%-448.7萬 | -449.19%-3,441.6萬 | 138.60%985.6萬 | 5.98%-2,553.2萬 | 3.71%-2,715.5萬 | -152.64%-2,820萬 | 54.20%-1,116.2萬 | -115.68%-2,437.2萬 | 771.67%1.55億 | -89.91%-2,314.1萬 |
其他投資變動淨額 | -383.89%-1.59億 | 62.88%-3,287.7萬 | -86.21%-8,856萬 | 36.82%-4,756萬 | -97.93%-7,527.9萬 | -978.98%-3,803.4萬 | 83.04%-352.5萬 | -1,045.98%-2,078.8萬 | 85.83%-181.4萬 | 13.53%-1,280萬 |
投資活動現金淨額 | -164.37%-6.27億 | 36.17%-2.37億 | -137.23%-3.72億 | 50.01%-1.57億 | 64.23%-3.13億 | -199.47%-8.76億 | 75.02%-2.93億 | -7,731.54%-11.71億 | 112.45%1,534.9萬 | -11.20%-1.23億 |
融資活動現金流量 | ||||||||||
債務發行/償還的淨額 | -18,472.02%-1.25億 | -101.26%-67.2萬 | 137.34%5,327萬 | -1.26%-1.43億 | 23.61%-1.41億 | 72.45%-1.84億 | -227.51%-6.69億 | 887.59%5.25億 | 1.60%-6,666萬 | 69.58%-6,774.5萬 |
已支付現金股息 | -33.36%-13.32億 | -38.58%-9.99億 | -18.07%-7.21億 | 8.13%-6.1億 | -19.73%-6.64億 | -11.33%-5.55億 | -80.18%-4.98億 | -66.61%-2.77億 | -196.68%-1.66億 | 49.74%-5,595.9萬 |
其他籌資費用淨額 | -837.11%-4,489.7萬 | 0.21%-479.1萬 | 48.32%-480.1萬 | 18.39%-928.9萬 | 41.24%-1,138.2萬 | 83.66%-1,936.9萬 | -154.78%-1.19億 | -1.28%-4,652.7萬 | 22.02%-4,594萬 | 41.49%-5,891.5萬 |
融資活動現金淨額 | -49.53%-15.02億 | -49.38%-10.04億 | 11.82%-6.72億 | 6.65%-7.62億 | -7.63%-8.17億 | 41.02%-7.59億 | -737.21%-12.86億 | 172.46%2.02億 | -52.57%-2.79億 | 57.99%-1.83億 |
現金淨流量 | ||||||||||
期初現金流 | -9.17%128.83億 | 15.68%141.83億 | 20.79%122.61億 | 13.76%101.51億 | 75.13%89.23億 | -24.27%50.95億 | 7.62%67.28億 | 2.61%62.51億 | 9.15%60.92億 | -2.40%55.81億 |
現金變動 | -19.55%-18.13億 | -186.51%-15.17億 | -18.35%17.53億 | 72.09%21.47億 | -67.74%12.48億 | 336.91%38.68億 | -424.88%-16.33億 | 172.93%5.03億 | -55.76%1.84億 | 262.02%4.16億 |
匯率變動影響 | -28.49%1.55億 | 27.57%2.16億 | 558.12%1.7億 | -84.61%-3,701.3萬 | 49.71%-2,004.9萬 | -173,230.43%-3,986.6萬 | 99.91%-2.3萬 | -2.88%-2,594.8萬 | -126.67%-2,522.2萬 | -20.91%9,457.8萬 |
現金變動之外的其他現金調整 | ---- | ---1,000 | ---- | ---- | 50.00%-1,000 | 0.00%-2,000 | -300.00%-2,000 | --1,000 | ---- | -200.00%-1,000 |
期末現金 | -12.87%112.25億 | -9.17%128.83億 | 15.68%141.83億 | 20.79%122.61億 | 13.76%101.51億 | 75.13%89.23億 | -24.27%50.95億 | 7.62%67.28億 | 2.61%62.51億 | 9.15%60.92億 |
自由現金流 | 66.21%-1.51億 | -117.80%-4.46億 | -15.58%25.04億 | 36.98%29.66億 | -53.74%21.65億 | 1,430.82%46.81億 | -202.04%-3.52億 | 14.50%3.45億 | -49.72%3.01億 | 194.32%5.99億 |
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 |