Metaplanet
3350
Mitsui O.S.K. Lines
9104
Mitsubishi UFJ Financial Group
8306
4
Alt
260A
5
Murata Manufacturing
6981
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | (Q3)Sep 30, 2018 | (Q2)Jun 30, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 17.67%2.93B | 22.64%2.49B | 16.24%2.03B | -22.39%1.75B | 7.61%2.25B | -3.94%2.09B | 25.88%2.18B | 21.56%429.02M | 23.84%687.99M | 74.68%582.22M |
Net profit before non-cash adjustment | -5.88%1.26B | 0.27%1.34B | 52.07%1.34B | -34.97%879.29M | -2.33%1.35B | 22.04%1.38B | 17.26%1.13B | -95.93%8.42M | 81.64%461.02M | 43.68%334.02M |
Total adjustment of non-cash items | 34.95%1.6B | 70.82%1.19B | -35.38%695.1M | 55.95%1.08B | 1.29%689.78M | -31.90%680.99M | 18.66%999.94M | 29.98%425.83M | -20.63%125.78M | 17.62%197.03M |
-Depreciation and amortization | 28.16%1.58B | 27.68%1.23B | 13.45%964.64M | 14.44%850.27M | 13.18%743M | -8.87%656.47M | -3.88%720.38M | -1.84%187.81M | -1.55%178.41M | -9.28%180.33M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | -75.05%95.45M | 890.50%382.48M | -66.76%38.62M | -66.52%116.17M | 1,618.31%346.93M | --295.86M | --0 | ---- |
-Disposal profit | 144.21%49.03M | 53.37%-110.9M | -193.49%-237.82M | -70.50%-81.03M | 35.72%-47.53M | 9.21%-73.94M | -191.46%-81.44M | -94.28%5.94M | -12,562.89%-92.35M | -67.72%-21.77M |
-Net exchange gains and losses | -162.52%-10.52M | 152.87%16.82M | -493.19%-31.82M | 201.82%8.09M | -142.07%-7.95M | 1,396.99%18.89M | -73.44%1.26M | 253.61%510K | -1,193.40%-3.48M | -2,487.91%-6.52M |
-Other non-cash items | -129.27%-14.58M | 152.24%49.81M | -13.37%-95.34M | -131.26%-84.1M | 0.63%-36.37M | -385.64%-36.6M | 161.68%12.81M | -613.75%-64.29M | 281.29%43.19M | 67.24%-6.08M |
Changes in working capital | 293.79%68.84M | -16,700.47%-35.53M | 100.10%214K | -197.90%-206.5M | 647.28%210.94M | -37.48%28.23M | 157.45%45.15M | 97.11%-5.23M | -29.36%101.19M | 176.77%51.17M |
-Change in receivables | -211.00%-129.61M | 87.35%-41.68M | -128.48%-329.51M | -332.45%-144.22M | 193.09%62.04M | 59.22%-66.65M | -327.00%-163.41M | -243.89%-143.64M | 39.92%127.88M | -45.19%19.91M |
-Change in prepaid assets | 963.67%79.41M | ---9.19M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | 85.36%-11.16M | -158.49%-76.21M | 176.41%130.28M | -189.75%-170.5M | 343.15%189.97M | -162.26%-78.13M | 146.60%125.48M | 236.97%140.2M | -541.31%-51.14M | 94.74%-7.93M |
-Provision for loans, leases and other losses | 499.24%50.44M | -113.98%-12.63M | 524.86%90.38M | 39.01%-21.27M | 26.40%-34.88M | -159.94%-47.39M | 359.81%79.05M | 595.40%80.92M | -30.69%-1.88M | -56.49%-3.45M |
-Changes in other current assets | -23.43%79.77M | -4.48%104.18M | -15.77%109.07M | 2,190.86%129.49M | -102.81%-6.19M | 5,367.38%220.39M | -96.03%4.03M | -69.39%-82.72M | -36.89%26.33M | -14.36%42.64M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -66.28%-23.75M | -95.68%-14.29M | -82.64%-7.3M | -12.88%-4M | 21.71%-3.54M | 44.35%-4.52M | 17.46%-8.13M | 11.49%-1.85M | 2.21%-2.03M | 32.44%-1.72M |
Interest received (cash flow from operating activities) | 41.91%77.69M | 158.44%54.75M | 2.09%21.18M | 188.81%20.75M | -54.67%7.19M | -26.50%15.85M | 118.79%21.57M | 203.38%7.72M | 222.00%3.67M | 68.69%3.7M |
Tax refund paid | 45.54%-179.33M | 11.53%-329.27M | -78.93%-372.17M | 45.30%-208M | 2.02%-380.29M | -18.78%-388.11M | -65.15%-326.76M | 11.31%-45.69M | -66.09%-122.68M | -71.46%-56.72M |
Other operating cash inflow (outflow) | -1K | 0 | 33.97%10.15M | -71.43%7.57M | 185.83%26.51M | -24.57%9.27M | -48.09%12.3M | -122.84%-2.79M | -8.42%2.72M | 81.33%7.15M |
Operating cash flow | 27.41%2.81B | 30.84%2.2B | 7.64%1.68B | -17.76%1.56B | 10.23%1.9B | -8.11%1.73B | 20.62%1.88B | 23.04%386.41M | 17.77%569.66M | 75.97%534.63M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 60.19%-147.33M | -45.97%-370.11M | -15.93%-253.55M | 35.48%-218.7M | -3.34%-338.96M | -123.03%-328M | 46.85%-147.06M | 53.55%-36.57M | 5.50%-42.29M | 15.74%-37.58M |
Net intangibles purchase and sale | 8.62%-1.43B | -37.77%-1.57B | -11.59%-1.14B | -7.37%-1.02B | -70.69%-948.99M | -36.59%-555.96M | 13.37%-407.03M | 37.86%-85.42M | 46.19%-93.87M | 14.49%-66.95M |
Net business purchase and sale | ---- | ---- | 155.46%35M | ---63.11M | ---- | --32.4M | ---- | ---- | ---- | ---- |
Net investment product transactions | -368.16%-52.5M | -87.74%19.58M | 250.70%159.7M | 810.19%45.54M | 103.86%5M | -6,132.37%-129.7M | 104.87%2.15M | 0.00%-25M | 1,391.64%32.29M | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | --159.9M | --0 | ---- | ---- |
Dividends received (cash flow from investment activities) | -84.17%18.86M | 116.98%119.12M | -12.97%54.9M | -42.04%63.08M | 34.65%108.85M | 111.80%80.84M | 201.29%38.17M | --0 | --31.69M | --0 |
Net changes in other investments | 535.24%8.27M | -159.31%-1.9M | 500.19%3.21M | -96.58%534K | 70.74%15.6M | 216.73%9.14M | -142.77%-7.83M | -103.84%-815K | -116.37%-4.57M | 481.18%5.67M |
Investing cash flow | 10.87%-1.6B | -58.18%-1.8B | 4.51%-1.14B | -2.86%-1.19B | -29.98%-1.16B | -146.41%-891.28M | 46.02%-361.7M | 1.69%-147.8M | 137.15%83.15M | 11.21%-104M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,220.59%952.5M | -106.83%-85M | 522.50%1.25B | -33.33%200M | --300M | ---- | ---- | ---- | ---- | ---- |
Net common stock issuance | -66,141.72%-100.03M | ---151K | ---- | ---- | ---- | 17.60%-103K | ---125K | --0 | --0 | ---- |
Increase or decrease of lease financing | -18.28%-116.19M | -13.58%-98.23M | 10.22%-86.49M | 36.80%-96.33M | 17.20%-152.43M | 14.96%-184.1M | 7.05%-216.47M | -28.90%-50.77M | 9.84%-54.6M | 17.63%-53.32M |
Cash dividends paid | 1.30%-443.84M | -15.92%-449.67M | 33.59%-387.92M | -8.85%-584.15M | -12.11%-536.65M | -50.66%-478.69M | -29.78%-317.74M | -70.91%-94K | -81.98%-313K | -4.15%-18.84M |
Cash dividends for minorities | 9.56%-11.64M | -89.74%-12.87M | 43.07%-6.78M | -92.91%-11.91M | 25.01%-6.18M | 36.69%-8.24M | -27.70%-13.01M | 282.14%102K | ---- | ---- |
Net other fund-raising expenses | ---3K | ---- | 99.96%-128K | -199.70%-329.65M | 33,064,900.00%330.65M | 66.67%-1K | -100.02%-3K | -100.01%-2K | 200.00%1K | ---- |
Financing cash flow | 143.47%280.79M | -184.58%-645.93M | 192.90%763.68M | -1,172.33%-822.04M | 90.37%-64.61M | -22.62%-671.13M | -15.74%-547.35M | -434.34%-50.77M | -0.29%-68.02M | 12.72%-72.29M |
Net cash flow | ||||||||||
Beginning cash position | -0.21%6.65B | 32.66%6.66B | -4.39%5.02B | 13.56%5.25B | 2.82%4.62B | 23.67%4.5B | 15.05%3.64B | 26.56%4.37B | 15.71%3.74B | 9.03%3.38B |
Current changes in cash | 713.50%1.48B | -118.47%-241.95M | 391.91%1.31B | -166.04%-448.83M | 315.18%679.61M | -83.11%163.69M | 133.99%969.35M | 21.81%187.84M | 204.48%584.79M | 245.00%358.34M |
Effect of exchange rate changes | 40.16%319.46M | -30.76%227.92M | 50.60%329.17M | 513.90%218.58M | -43.70%-52.81M | 66.18%-36.75M | -277.05%-108.66M | -355.78%-65.39M | 51.23%52.95M | -97.35%729K |
Cash adjustments other than cash changes | --1K | ---- | 100.00%2K | 200.00%1K | 50.00%-1K | -100.00%-2K | ---1K | --1K | ---1K | --0 |
End cash Position | 27.14%8.45B | -0.21%6.65B | 32.66%6.66B | -4.39%5.02B | 13.56%5.25B | 2.82%4.62B | 23.67%4.5B | 23.67%4.5B | 26.56%4.37B | 15.71%3.74B |
Free cash flow | 359.95%1.23B | -9.03%267.18M | -10.23%293.69M | -46.78%327.16M | -27.00%614.76M | -36.41%842.14M | 63.35%1.32B | 170.19%264.43M | 63.90%433.5M | 137.71%430.11M |
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 |