(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 | 744.28%6.31B | -115.36%-978.96M | 237.05%6.37B | -5.91%1.89B | 941.26%2.01B | -124.56%-238.85M | 320.46%972.5M | -1,408.27%-441.12M | -111.51%-29.25M | -78.38%254.12M |
Net profit before non-cash adjustment | -3.65%462.58M | 37.47%480.08M | 100.92%349.24M | 401.77%173.82M | -87.08%34.64M | 72.19%268.16M | 622.66%155.73M | -86.95%21.55M | 53.08%165.15M | 115.81%107.89M |
Total adjustment of non-cash items | -39.84%71.65M | 38.00%119.1M | 8.82%86.31M | -2.32%79.31M | -43.55%81.19M | -3.24%143.83M | -41.28%148.64M | 1,113.82%253.13M | -60.83%20.85M | -74.31%53.24M |
-Depreciation and amortization | -0.78%53.69M | 3.47%54.11M | 32.70%52.3M | -14.28%39.41M | -21.31%45.98M | 6.96%58.42M | 41.56%54.62M | 159.08%38.59M | -23.20%14.89M | -2.38%19.39M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | -14.94%66.11M | -15.22%77.72M | --91.68M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---20.95M | ---- | 99.65%-608K |
-Disposal profit | --1.57M | --0 | ---- | ---- | --7M | ---- | ---- | --201.06M | ---- | ---- |
-Other non-cash items | -74.78%16.39M | 91.09%64.99M | -14.76%34.01M | 205.29%39.9M | -593.30%-37.9M | 228.01%7.68M | -93.20%2.34M | 477.68%34.43M | -82.70%5.96M | -88.49%34.46M |
Changes in working capital | 465.81%5.77B | -126.58%-1.58B | 262.55%5.94B | -13.52%1.64B | 390.93%1.89B | -197.41%-650.84M | 193.34%668.12M | -232.54%-715.8M | -331.48%-215.25M | -89.87%92.99M |
-Change in receivables | 21.81%-40.53M | -155.31%-51.83M | 152.89%93.7M | -501.33%-177.15M | 160.58%44.14M | -202.14%-72.86M | -1,108.19%-24.12M | 112.20%2.39M | -209.81%-19.61M | 241.69%17.85M |
-Change in inventory | -1,237.49%-49.86M | -79.81%4.38M | 247.85%21.71M | 53.43%-14.68M | -134.39%-31.53M | 183.57%91.68M | -4,288.77%-109.7M | 156.74%2.62M | -307.83%-4.62M | 173.84%2.22M |
-Change in prepaid assets | 466.28%5.83B | -127.04%-1.59B | 230.89%5.88B | -7.14%1.78B | 396.94%1.91B | -183.94%-644.59M | 1,443.04%767.96M | -41.80%-57.18M | -98.24%-40.32M | ---20.34M |
-Change in payables | -36.37%38.01M | 199.49%59.74M | -215.76%-60.05M | 256.36%51.87M | -32.28%-33.18M | -173.92%-25.08M | 1,339.02%33.93M | -79.41%2.36M | 150.38%11.45M | -16,740.74%-22.74M |
-Provision for loans, leases and other losses | ---- | ---- | ---- | 54.84%-14K | -410.00%-31K | -77.27%10K | --44K | ---- | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -310.70%-665.99M | -239.80%-162.16M | -87.58%115.99M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -17.31%-2.09M | -638.17%-1.78M | 34.33%-241K | 60.24%-367K | 19.11%-923K | 60.92%-1.14M | 16.79%-2.92M | -32.77%-3.51M | 5.98%-2.64M | 11.52%-2.81M |
Interest received (cash flow from operating activities) | 13.04%78K | -12.66%69K | -15.05%79K | -43.29%93K | -22.27%164K | 0.00%211K | -80.75%211K | -40.98%1.1M | 124.00%1.86M | -64.75%829K |
Tax refund paid | -21.60%-173.96M | -249.91%-143.06M | -972.31%-40.89M | 102.88%4.69M | -15,219.53%-162.54M | 101.05%1.08M | -339.89%-102.75M | -87.41%-23.36M | -24.34%-12.46M | -17.39%-10.02M |
Other operating cash inflow (outflow) | -1K | 0 | 0 | 200.00%1K | -1K | 0 | 0 | 1K | 0 | 0.00%-1K |
Operating cash flow | 645.62%6.13B | -117.75%-1.12B | 234.10%6.33B | 2.66%1.9B | 873.36%1.85B | -127.53%-238.7M | 285.71%867.05M | -998.68%-466.89M | -117.55%-42.5M | -79.23%242.11M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -1,317.75%-78.74M | 85.31%-5.55M | -783.45%-37.8M | 51.11%-4.28M | 31.98%-8.75M | 4.49%-12.87M | 13.41%-13.47M | -113.79%-15.56M | -62.09%-7.28M | 18.56%-4.49M |
Net intangibles purchase and sale | -382.82%-54.94M | 69.32%-11.38M | -75.16%-37.09M | 26.22%-21.18M | 52.74%-28.7M | 37.62%-60.73M | -129.24%-97.37M | ---42.47M | ---- | 98.99%-258K |
Net investment product transactions | --0 | --0 | --0 | --0 | --0 | ---10M | --0 | ---- | ---178.5M | ---- |
Repayment of advance payments to other parties and cash income from loans | -9.09%500K | -36.05%550K | 138.89%860K | -58.14%360K | 0.00%860K | 138.89%860K | -45.45%360K | -38.89%660K | -18.18%1.08M | 2.33%1.32M |
Net changes in other investments | 169.73%67.03M | -701.55%-96.13M | ---11.99M | ---- | 98.28%-243K | -313.38%-14.1M | -78.84%6.61M | 162.12%31.23M | 4.26%-50.28M | -113.13%-52.51M |
Investing cash flow | 41.21%-66.15M | -30.79%-112.51M | -242.81%-86.03M | 31.87%-25.1M | 61.96%-36.84M | 6.77%-96.84M | -297.33%-103.87M | 88.87%-26.14M | -320.04%-234.98M | -133.05%-55.94M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | 35.42%-25.83M | -100.00%-40M | 84.62%-20M | -373.68%-130M | 595.16%47.5M | 113.24%6.83M | 0.00%-51.6M |
Net common stock issuance | ---- | ---- | ---100M | ---- | ---173K | ---- | ---- | -50.00%12M | -43.40%24M | -52.57%42.4M |
Cash dividends paid | 0.11%-62.63M | -12.63%-62.7M | -0.45%-55.67M | 0.05%-55.42M | -39.47%-55.45M | -65.40%-39.75M | -3.36%-24.04M | -101.98%-23.25M | -1.45%-11.51M | ---11.35M |
Cash dividends for minorities | 0.00%-4.13M | ---4.13M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---1K | ---- | ---1K | ---- | ---- | 0.00%-1K | ---1K | ---- |
Financing cash flow | 0.10%-66.76M | 57.07%-66.83M | -91.59%-155.67M | 15.03%-81.25M | -60.02%-95.62M | 61.21%-59.75M | -524.98%-154.04M | 87.61%36.25M | 194.01%19.32M | -154.94%-20.55M |
Net cash flow | ||||||||||
Beginning cash position | -8.85%13.43B | 70.46%14.73B | 26.09%8.64B | 33.33%6.85B | -7.14%5.14B | 12.36%5.54B | -8.48%4.93B | -4.58%5.38B | 3.02%5.64B | 33.44%5.48B |
Current changes in cash | 560.33%6B | -121.40%-1.3B | 240.45%6.09B | 4.38%1.79B | 533.49%1.71B | -164.89%-395.3M | 233.35%609.14M | -76.94%-456.79M | -255.87%-258.16M | -87.93%165.62M |
Effect of exchange rate changes | 14.52%-689K | -265.84%-806K | 321.92%486K | 7.59%-219K | ---237K | ---- | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | 33.33%-2K | -250.00%-3K | 300.00%2K | 0.00%-1K | 50.00%-1K | ---2K | ---- | ---1K | ---- | ---- |
End cash Position | 44.66%19.43B | -8.85%13.43B | 70.46%14.73B | 26.09%8.64B | 33.33%6.85B | -7.14%5.14B | 12.36%5.54B | -8.48%4.93B | -4.58%5.38B | 3.02%5.64B |
Free cash flow | 625.80%6B | -118.23%-1.14B | 234.64%6.26B | 3.37%1.87B | 679.11%1.81B | -141.30%-312.3M | 244.06%756.21M | -954.62%-524.93M | -120.97%-49.77M | -79.08%237.37M |
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