(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|
Operating cash flow (Indirect Method) | |||
Cash from operating activities | 104.94%341.08M | -4.97%166.43M | 175.14M |
Net profit before non-cash adjustment | 22.59%385.06M | 299.96%314.09M | --78.53M |
Total adjustment of non-cash items | 4,313.99%10.73M | -99.67%243K | --74.65M |
-Depreciation and amortization | 9.73%7.88M | -36.76%7.18M | --11.36M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --59.52M |
-Disposal profit | --0 | 1,497.87%18.37M | ---1.31M |
-Other non-cash items | 111.25%2.85M | -596.78%-25.31M | --5.09M |
Changes in working capital | 63.02%-54.71M | -773.86%-147.91M | --21.95M |
-Change in receivables | 81.04%-21.07M | -206.06%-111.1M | ---36.3M |
-Change in inventory | ---- | ---- | --38K |
-Change in payables | 81.02%-22.15M | -448.47%-116.74M | --33.5M |
-Provision for loans, leases and other losses | -173.52%-31.68M | 1,915.89%43.09M | ---2.37M |
-Changes in other current assets | 6.41%-2.72M | -122.99%-2.9M | --12.62M |
-Changes in other current liabilities | -42.35%22.91M | 174.69%39.74M | --14.47M |
Dividends paid (cash flow from operating activities) | |||
Dividends received (cash flow from operating activities) | |||
Interest paid (cash flow from operating activities) | 29.55%-2.86M | 20.73%-4.05M | -5.11M |
Interest received (cash flow from operating activities) | -98.62%10K | 5,933.33%724K | 12K |
Tax refund paid | 34.97%-46.03M | -56.01%-70.77M | -45.37M |
Other operating cash inflow (outflow) | 0.00%-1K | -1K | 0 |
Operating cash flow | 216.51%292.2M | -25.95%92.32M | --124.67M |
Investing cash flow | |||
Net PPE purchase and sale | 50.68%-7.07M | -352.53%-14.34M | ---3.17M |
Net intangibles purchase and sale | ---- | ---- | ---29.2M |
Net investment product transactions | 98.91%-317K | -251.82%-29.2M | --19.24M |
Net changes in other investments | -99.92%61K | 6,918.85%74.53M | ---1.09M |
Investing cash flow | -123.64%-7.33M | 317.89%30.99M | ---14.22M |
Financing cash flow | |||
Net issuance payments of debt | 13.83%-196.6M | -1,957.76%-228.16M | ---11.09M |
Financing cash flow | 13.83%-196.6M | -1,957.76%-228.16M | ---11.09M |
Net cash flow | |||
Beginning cash position | -6.51%1.07B | 4.20%1.14B | --1.1B |
Current changes in cash | 184.19%88.28M | -205.53%-104.85M | --99.36M |
Cash adjustments other than cash changes | ---- | 3,057,500.00%30.58M | --1K |
End cash Position | 8.27%1.16B | -10.67%1.07B | --1.2B |
Free cash flow | 265.63%285.13M | -12.17%77.98M | --88.79M |
Currency Unit | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data