(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | |
---|---|---|
Operating cash flow (Indirect Method) | ||
Cash from operating activities | 25.54%106.25M | 84.63M |
Net profit before non-cash adjustment | -42.09%84.32M | --145.62M |
Total adjustment of non-cash items | 107.55%3.42M | ---45.31M |
-Depreciation and amortization | -9.70%9.88M | --10.94M |
-Other non-cash items | 88.52%-6.46M | ---56.25M |
Changes in working capital | 218.08%18.51M | ---15.67M |
-Change in receivables | 130.13%9.3M | ---30.85M |
-Change in inventory | --0 | --22.63M |
-Change in prepaid assets | 30.88%-2.89M | ---4.19M |
-Change in payables | 8.36%-2.6M | ---2.83M |
-Change in accrued expense | 643.48%7.21M | ---1.33M |
-Provision for loans, leases and other losses | 102.25%40K | ---1.78M |
-Changes in other current assets | 178.88%7.45M | --2.67M |
Dividends paid (cash flow from operating activities) | ||
Dividends received (cash flow from operating activities) | ||
Interest paid (cash flow from operating activities) | 32.13%-1.28M | -1.88M |
Interest received (cash flow from operating activities) | 9.09%12K | 11K |
Tax refund paid | -269.07%-3.5M | 2.07M |
Other operating cash inflow (outflow) | -93.56%2.38M | 36.92M |
Operating cash flow | -14.69%103.86M | --121.75M |
Investing cash flow | ||
Net PPE purchase and sale | --0 | ---865K |
Net changes in other investments | 50.00%-2K | ---4K |
Investing cash flow | 99.77%-2K | ---869K |
Financing cash flow | ||
Net issuance payments of debt | -500.00%-36M | ---6M |
Net common stock issuance | --0 | --80K |
Financing cash flow | -508.11%-36M | ---5.92M |
Net cash flow | ||
Beginning cash position | 10.23%1.24B | --1.12B |
Current changes in cash | -40.97%67.86M | --114.96M |
Cash adjustments other than cash changes | ---- | ---1K |
End cash Position | 5.48%1.31B | --1.24B |
Free cash flow | -14.08%103.86M | --120.88M |
Currency Unit | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP |
No Data
No Data