(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 | 1,169.93%1.59B | -107.42%-148.83M | 155.69%2.01B | -75.73%784.68M | 1,507.75%3.23B | -79.15%201.08M | -20.61%964.25M | -30.84%1.21B | 305.63%1.76B | 175.67%432.99M |
Net profit before non-cash adjustment | 97.98%447.33M | -89.22%225.95M | 123.17%2.1B | -57.52%939.4M | 135.58%2.21B | -16.99%938.59M | -5.59%1.13B | -31.44%1.2B | 84.93%1.75B | 360.88%944.57M |
Total adjustment of non-cash items | 9.28%334.96M | 23.60%306.52M | 0.03%247.99M | -9.30%247.92M | 73.93%273.33M | -44.11%157.15M | 38.13%281.19M | -30.38%203.58M | -25.55%292.42M | 723.07%392.76M |
-Depreciation and amortization | 15.81%332.76M | 9.28%287.33M | 3.81%262.93M | -7.05%253.27M | 28.20%272.49M | 10.39%212.55M | 9.24%192.55M | 12.88%176.26M | 16.31%156.14M | -5.04%134.25M |
-Reversal of impairment losses recognized in profit and loss | --0 | --15.5M | --0 | ---- | ---- | ---- | --114.35M | --0 | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 112.35%76.65M | 131.07%36.09M |
-Disposal profit | -50.64%1.54M | 118.67%3.12M | -1,081.60%-16.7M | 135.84%1.7M | 89.17%-4.75M | -1,595.74%-43.84M | 181.02%2.93M | -95.78%1.04M | -86.04%24.69M | 473.73%176.89M |
-Other non-cash items | 17.55%663K | -67.99%564K | 125.01%1.76M | -226.11%-7.05M | 148.36%5.59M | 59.66%-11.55M | -209.00%-28.64M | -24.78%26.28M | -23.28%34.93M | -34.80%45.53M |
Changes in working capital | 218.90%810.07M | -101.52%-681.3M | 16.03%-338.09M | -153.81%-402.64M | 183.64%748.27M | -99.85%-894.67M | -139.94%-447.68M | 34.05%-186.58M | 68.72%-282.9M | -9.63%-904.35M |
-Change in receivables | 1,267.88%836.72M | 101.89%61.17M | -340.59%-3.24B | 188.07%1.35B | -237.63%-1.53B | 225.87%1.11B | -233.23%-882.03M | 180.33%662.01M | 15.94%-824.11M | -849.73%-980.34M |
-Change in inventory | -140.92%-132.65M | -101.66%-55.06M | 765.77%3.32B | -113.89%-498.67M | 195.85%3.59B | -203,944.17%-3.75B | 83.60%-1.84M | -175.29%-11.2M | 207.83%14.87M | -399.20%-13.79M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -877.74%-1.04B | -108.70%-106.11M | 228.85%1.22B |
-Change in payables | 44.92%-11.09M | -273.68%-20.14M | 107.66%11.6M | 67.05%-151.31M | -169.26%-459.25M | 503.87%663.1M | -277.44%-164.19M | 80.05%-43.5M | -625.86%-218.06M | -82.61%41.47M |
-Provision for loans, leases and other losses | 154.38%38.91M | -8,546.75%-71.54M | 100.11%847K | -251.00%-742.22M | 3,530.13%491.52M | -40.37%13.54M | 4.51%22.71M | --21.73M | ---- | ---- |
-Changes in other current assets | 157.29%26.6M | 95.33%-46.44M | -1,619.30%-994.55M | 103.70%65.46M | -263.50%-1.77B | 97.19%1.08B | 4.02%548.07M | -38.05%526.9M | 172.61%850.5M | 11.82%-1.17B |
-Changes in other current liabilities | 109.39%51.59M | -197.84%-549.28M | 233.20%561.4M | -200.31%-421.47M | 2,729.28%420.19M | -154.00%-15.98M | 109.70%29.59M | ---305.09M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -33.46%-3.44M | 34.13%-2.58M | 45.86%-3.92M | 17.92%-7.23M | 23.91%-8.81M | 34.29%-11.58M | 35.09%-17.62M | 20.00%-27.15M | 38.52%-33.93M | 23.21%-55.2M |
Interest received (cash flow from operating activities) | 35.03%2.76M | -1.49%2.04M | -84.65%2.08M | 402.98%13.52M | 10.08%2.69M | 20.42%2.44M | -6.63%2.03M | -6.62%2.17M | -17.44%2.33M | -6.23%2.82M |
Tax refund paid | 89.91%-73.02M | -17,762.10%-723.95M | 99.54%-4.05M | -163.81%-886.82M | -288.51%-336.15M | -1,015.72%-86.52M | 25.05%-7.76M | -0.60%-10.35M | -2.83%-10.29M | 2.58%-10M |
Other operating cash inflow (outflow) | 0 | 0.00%-1K | -200.00%-1K | 200.00%1K | 0.00%-1K | -1K | 0 | 0 | 0 | 0 |
Operating cash flow | 273.90%1.52B | -143.66%-873.32M | 2,187.12%2B | -103.32%-95.85M | 2,642.09%2.89B | -88.80%105.41M | -20.22%940.9M | -31.21%1.18B | 362.61%1.71B | 156.90%370.6M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 14.61%-275.38M | 6.12%-322.52M | -58.55%-343.53M | 45.80%-216.66M | 11.39%-399.74M | -99.16%-451.11M | 12.29%-226.5M | 24.15%-258.25M | -471.71%-340.48M | -121.82%-59.56M |
Net intangibles purchase and sale | 84.14%-8.55M | -212.61%-53.93M | -755.70%-17.25M | 75.93%-2.02M | ---8.38M | ---- | ---- | -194.43%-22.46M | -111.55%-7.63M | 3,878.78%66.05M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6M | ---- | ---- |
Net investment property transactions | ---- | ---- | 95.21%56.01M | --28.69M | ---- | --5.24M | ---- | --28.52M | ---- | ---- |
Net investment product transactions | ---- | ---- | 266.57%50.33M | -636.98%-30.22M | --5.63M | ---- | 193.66%8.95M | -157.52%-9.55M | -75.23%16.61M | -96.30%67.03M |
Advance cash and loans provided to other parties | -180.00%-5.6M | 71.83%-2M | 92.90%-7.1M | -4,445.45%-100M | 83.21%-2.2M | -457.45%-13.1M | 79.20%-2.35M | -465.00%-11.3M | -66.67%-2M | 73.91%-1.2M |
Repayment of advance payments to other parties and cash income from loans | -8.99%4.05M | 14.10%4.45M | -96.33%3.9M | 1,196.48%106.35M | 68.20%8.2M | 6.53%4.88M | -49.36%4.58M | 301.78%9.04M | -52.73%2.25M | -27.55%4.76M |
Net changes in other investments | ---- | ---1K | ---- | ---- | ---- | -285.53%-1.03M | 458.59%553K | 114.58%99K | -102.57%-679K | -76.77%26.41M |
Investing cash flow | 23.67%-285.48M | -45.16%-373.99M | -20.47%-257.64M | 46.06%-213.86M | 12.88%-396.48M | -111.90%-455.11M | 16.72%-214.78M | 22.30%-257.9M | -420.72%-331.93M | -95.29%103.5M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 219.49%233M | 24.12%-195M | 44.01%-257M | -5,837.50%-459M | 233.33%8M | 98.99%-6M | -28.12%-596.31M | -39.08%-465.43M | -43.73%-334.66M | 86.69%-232.84M |
Net common stock issuance | -334.19%-119.45M | 30.80%-27.51M | 12.47%-39.75M | ---45.42M | ---- | ---40K | ---- | -4,155.85%-118.88M | -90.98%2.93M | 23,981.62%32.48M |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 33.34%-2.97M | 0.00%-4.45M | 0.00%-4.45M |
Cash dividends paid | 1.41%-169.23M | 28.80%-171.65M | -10.73%-241.07M | 0.22%-217.71M | -24.57%-218.18M | -0.55%-175.15M | 34.56%-174.18M | -0.24%-266.19M | ---265.55M | ---- |
Net other fund-raising expenses | 0.00%-2.52M | -0.04%-2.52M | 0.04%-2.52M | -0.04%-2.52M | 6.25%-2.52M | 43.15%-2.69M | 54.23%-4.73M | -110.79%-10.33M | 182.26%95.77M | -15.53%-116.43M |
Financing cash flow | 85.33%-58.2M | 26.59%-396.68M | 25.43%-540.34M | -240.69%-724.65M | -15.68%-212.7M | 76.28%-183.88M | 10.25%-775.22M | -70.73%-863.8M | -57.50%-505.96M | 82.69%-321.24M |
Net cash flow | ||||||||||
Beginning cash position | -52.78%1.47B | 62.88%3.11B | -35.10%1.91B | 342.91%2.95B | -44.51%665.28M | -3.93%1.2B | 4.84%1.25B | 279.34%1.19B | 94.98%313.79M | -65.58%160.93M |
Current changes in cash | 171.47%1.17B | -236.71%-1.64B | 216.26%1.2B | -145.34%-1.03B | 527.55%2.28B | -986.78%-533.58M | -185.20%-49.1M | -93.43%57.63M | 473.45%876.55M | 149.75%152.85M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -325.00%-9K | -99.42%4K |
Cash adjustments other than cash changes | ---- | ---1K | ---- | ---2K | ---- | 0.00%-1K | ---1K | ---- | -200.00%-1K | --1K |
End cash Position | 79.89%2.65B | -52.78%1.47B | 62.88%3.11B | -35.10%1.91B | 342.91%2.95B | -44.51%665.28M | -3.93%1.2B | 4.84%1.25B | 279.34%1.19B | 94.98%313.79M |
Free cash flow | 198.80%1.23B | -177.49%-1.25B | 612.74%1.61B | -112.67%-314.53M | 646.36%2.48B | -164.39%-454.2M | -21.51%705.36M | -31.35%898.62M | 485.34%1.31B | 132.02%223.63M |
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 |
No Data
No Data