(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | |
---|---|---|
Operating cash flow (Indirect Method) | ||
Cash from operating activities | -8.58%-252.4M | -232.45M |
Net profit before non-cash adjustment | -45.19%-431.01M | ---296.85M |
Total adjustment of non-cash items | 189.99%130.63M | --45.05M |
-Depreciation and amortization | 94.56%76.42M | --39.28M |
-Disposal profit | 2,922.22%816K | --27K |
-Remuneration paid in stock | --39.17M | --0 |
-Other non-cash items | 147.80%14.23M | --5.74M |
Changes in working capital | 147.81%47.97M | --19.36M |
-Change in receivables | -1,321.94%-34.92M | --2.86M |
-Change in inventory | -1,905.46%-4.77M | ---238K |
-Change in payables | -27.48%23.09M | --31.84M |
-Changes in other current assets | 1,330.70%58.45M | ---4.75M |
-Changes in other current liabilities | 159.23%6.13M | ---10.35M |
Dividends paid (cash flow from operating activities) | ||
Dividends received (cash flow from operating activities) | ||
Interest paid (cash flow from operating activities) | -68.74%-9.88M | -5.85M |
Interest received (cash flow from operating activities) | -50.00%1K | 2K |
Tax refund paid | 0.00%-290K | -290K |
Other operating cash inflow (outflow) | 0 | 0 |
Operating cash flow | -10.05%-262.57M | ---238.59M |
Investing cash flow | ||
Net PPE purchase and sale | -79.10%-4.12M | ---2.3M |
Net intangibles purchase and sale | -40.75%-211.06M | ---149.95M |
Net changes in other investments | -30.21%-5.07M | ---3.89M |
Investing cash flow | -41.06%-220.25M | ---156.14M |
Financing cash flow | ||
Net issuance payments of debt | -64.13%64.57M | --180M |
Net common stock issuance | 433.33%799.99M | --150M |
Financing cash flow | 161.99%864.56M | --330M |
Net cash flow | ||
Beginning cash position | -29.48%154.86M | --219.6M |
Current changes in cash | 689.73%381.75M | ---64.73M |
End cash Position | 246.51%536.61M | --154.86M |
Free cash flow | -22.24%-477.75M | ---390.84M |
Currency Unit | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP |
No Data