(Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -8.84%18.47B | 22.46%15.27B | 37.64%72.73B | 36.09%18.62B | 95.46%21.38B | 5.69%20.26B | 37.78%12.47B | -0.07%52.84B | -54.60%13.68B | 51.18%10.94B |
Net profit before non-cash adjustment | 101.92%5.25B | 622.44%5.45B | 205.67%8.69B | 135.38%715M | 366.64%6.42B | 190.28%2.6B | -13.86%-1.04B | -157.42%-8.23B | -120.10%-2.02B | -138.74%-2.41B |
Total adjustment of non-cash items | -8.38%12.9B | -12.96%12.53B | 1.32%57.89B | 1.82%16.09B | -2.55%13.34B | -12.96%14.08B | 25.36%14.39B | -0.42%57.14B | -6.29%15.8B | 6.05%13.68B |
-Depreciation and amortization | -0.52%11.93B | -2.79%11.49B | 2.64%48.65B | 6.06%12.8B | -0.02%12.04B | 1.48%12B | 3.03%11.82B | 0.22%47.4B | 2.24%12.07B | 1.69%12.04B |
-Reversal of impairment losses recognized in profit and loss | -34.15%81M | -4.69%244M | -54.96%2.47B | -29.68%1.92B | -60.09%170M | -93.53%123M | -40.05%256M | -11.79%5.49B | -38.18%2.74B | 63.22%426M |
-Disposal profit | -112.58%-60M | -81.72%458M | 135.60%3.77B | -7.51%345M | -21.55%444M | 2.80%477M | 1,165.66%2.51B | 789.44%1.6B | 284.54%373M | 988.46%566M |
-Other non-cash items | -36.30%946M | 276.32%335M | 13.14%3B | 63.36%1.02B | 4.77%681M | -25.41%1.49B | 69.21%-190M | -28.09%2.65B | 16.82%625M | -13.10%650M |
Changes in working capital | -91.17%316M | -208.92%-2.7B | 56.53%6.15B | 2,015.79%1.82B | 575.95%1.62B | -39.08%3.58B | 42.12%-874M | 120.86%3.93B | -102.95%-95M | 97.13%-341M |
-Change in receivables | -97.35%110M | -260.47%-155M | -100.55%-40M | 33.33%-2.37B | -171.68%-1.77B | -3.65%4.15B | -101.04%-43M | 169.23%7.33B | 41.20%-3.56B | 134.67%2.47B |
-Change in inventory | -80.51%-491M | -59.37%297M | 142.18%1.42B | 136.23%530M | 155.17%427M | 40.87%-272M | 210.76%731M | -1,070.23%-3.36B | -71.51%-1.46B | -271.62%-774M |
-Change in payables | 32.04%-1.26B | 85.01%-134M | 145.70%1.56B | -14.22%3.37B | 293.06%946M | -2,143.96%-1.86B | 87.10%-894M | -234.88%-3.41B | -59.25%3.92B | 85.85%-490M |
-Changes in other current assets | ---- | ---- | -5.05%-499M | -12.87%264M | 15.75%-519M | ---- | ---- | ---475M | --303M | -36.28%-616M |
-Changes in other current liabilities | 16.37%2.1B | -305.39%-2.71B | -3.21%3.71B | -95.02%35M | 373.20%2.54B | -13.95%1.81B | -134.06%-668M | 134.52%3.84B | 464.25%703M | 28.54%-929M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.00%-533M | -8.39%-504M | 2.41%-2.1B | -8.37%-570M | -2.88%-535M | 3.27%-533M | 16.67%-465M | 13.07%-2.16B | 10.54%-526M | 5.45%-520M |
Interest received (cash flow from operating activities) | 200.00%12M | -66.67%1M | 114.29%15M | 400.00%5M | 50.00%3M | 0.00%4M | 3M | 75.00%7M | 1M | -33.33%2M |
Tax refund paid | -83.98%242M | -267.74%-1.03B | 101.59%79M | 0 | 35.48%-1.15B | 1,237.17%1.51B | 91.54%-279M | -1,373.08%-4.98B | -350.00%-9M | -375.27%-1.79B |
Other operating cash inflow (outflow) | 0 | 1M | -250.00%-3M | -140.00%-2M | 66.67%-1M | 0 | 0 | 2M | 600.00%5M | -3M |
Operating cash flow | -14.37%18.19B | 17.17%13.75B | 54.69%70.72B | 37.25%18.05B | 128.21%19.69B | 13.37%21.24B | 125.70%11.73B | -8.69%45.72B | -55.48%13.15B | 36.71%8.63B |
Investing cash flow | ||||||||||
Capital expenditures | ---- | -4.40%-593M | 15.20%-2.07B | 49.24%-565M | ---- | ---- | -21.89%-568M | -140.73%-2.44B | -297.50%-1.11B | -15.89%-299M |
Net PPE purchase and sale | -17.94%-3.16B | 34.74%-2.41B | 4.10%-12.77B | 26.78%-3.22B | -41.40%-3.18B | 1.44%-2.68B | 6.61%-3.69B | -9.00%-13.32B | -61.34%-4.4B | -43.47%-2.25B |
Net changes in other investments | -9,000.00%-455M | 500.00%36M | -112.15%-22M | 6.67%-56M | 13.79%33M | -104.27%-5M | -93.68%6M | -25.51%181M | -137.04%-60M | -34.09%29M |
Investing cash flow | -29.95%-4.04B | 30.27%-2.97B | 4.58%-14.86B | 31.05%-3.84B | -45.02%-3.66B | 1.55%-3.11B | 1.62%-4.25B | -19.93%-15.58B | -95.89%-5.57B | -41.39%-2.52B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -115.94%-5.87B | -162.78%-1.12B | 50.29%-7.88B | 26.38%-2.74B | -31.18%-4.22B | 52.47%-2.72B | 155.51%1.78B | 33.51%-15.86B | 34.97%-3.72B | -0.06%-3.21B |
Increase or decrease of lease financing | -1.10%-8.95B | 3.15%-8.45B | -3.97%-35.93B | -7.75%-9.58B | -0.10%-8.78B | -2.04%-8.85B | -6.02%-8.73B | -1.78%-34.56B | -6.58%-8.89B | -5.60%-8.77B |
Issuance fees | ---- | 55.79%-42M | -431.97%-649M | -1,668.18%-389M | ---- | ---- | -69.64%-95M | 87.74%-122M | 56.86%-22M | 45.00%-22M |
Cash dividends paid | ---47M | -25,533.33%-1.54B | 99.74%-7M | --0 | 75.00%-1M | --0 | 99.77%-6M | -15,958.82%-2.73B | 16.67%-5M | -300.00%-4M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-1M | ---- | ---- |
Financing cash flow | -27.18%-14.89B | -58.30%-11.15B | 16.52%-44.47B | -0.55%-12.7B | -8.40%-13.02B | 19.35%-11.71B | 50.09%-7.05B | -232.72%-53.27B | 10.48%-12.63B | -3.90%-12.01B |
Net cash flow | ||||||||||
Beginning cash position | 68.46%26.5B | 75.38%26.79B | -97.93%15.28B | 23.95%25.3B | -15.27%22.27B | -37.42%15.73B | -60.15%15.28B | 4,235.47%738.33B | -20.49%20.41B | -19.58%26.28B |
Current changes in cash | -111.59%-744M | -185.94%-373M | 149.22%11.39B | 129.90%1.51B | 151.17%3.02B | 505.85%6.42B | 103.28%434M | -209.79%-23.13B | -140.11%-5.05B | 16.05%-5.9B |
Effect of exchange rate changes | -10.08%107M | 321.05%80M | 74.32%129M | 77.38%-19M | -61.54%10M | 33.71%119M | -55.81%19M | -68.51%74M | -216.67%-84M | 73.33%26M |
Cash adjustments other than cash changes | ---- | ---1M | --1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | 16.12%25.86B | 68.46%26.5B | -96.25%26.79B | -96.25%26.79B | 23.95%25.3B | -15.27%22.27B | -37.42%15.73B | 1,766.05%715.28B | 1,766.05%715.28B | -20.49%20.41B |
Free cash flow | -23.02%13.96B | 32.18%9.88B | 86.68%55.87B | 86.69%14.27B | 163.26%16B | 17.52%18.13B | 856.59%7.47B | -18.74%29.93B | -71.20%7.64B | 35.55%6.08B |
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