(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | (FY)Sep 30, 2015 | (FY)Sep 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 20.56%1.63B | -82.05%1.35B | 94.12%7.53B | -49.56%3.88B | 389.57%7.69B | -47.18%1.57B | 33.34%2.97B | -12.25%2.23B | 6.64%2.54B | 293.77%2.38B |
Net profit before non-cash adjustment | -144.81%-2.11B | -8.79%4.7B | 68.61%5.15B | -13.14%3.06B | 87.02%3.52B | 1.14%1.88B | 47.71%1.86B | -49.85%1.26B | 28.82%2.51B | 282.00%1.95B |
Total adjustment of non-cash items | 360.00%2.99B | -143.59%-1.15B | 128.20%2.64B | -10.39%1.16B | 284.38%1.29B | -57.62%335.61M | 45.67%791.81M | 636.11%543.57M | -90.03%73.84M | 15.54%740.78M |
-Depreciation and amortization | -13.56%931M | -8.18%1.08B | 9.32%1.17B | -20.93%1.07B | 125.27%1.36B | 5.33%602.39M | 32.90%571.91M | 62.66%430.35M | 51.64%264.57M | 14.81%174.48M |
-Reversal of impairment losses recognized in profit and loss | 693.84%2.32B | -1.68%292M | 23.75%297M | --240M | ---- | -61.25%98.83M | 1,464.17%255.05M | -22.00%16.31M | 66.08%20.91M | 40.79%12.59M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -87.38%14.87M | -59.94%117.86M | -13.42%294.23M |
-Share of associates | 109.07%71M | -2,160.53%-783M | -13.64%38M | -50.00%44M | 268.68%88M | -17.54%23.87M | -91.23%28.95M | 191.17%330.09M | 997.21%113.36M | -44.15%10.33M |
-Disposal profit | 100.61%8M | -959.68%-1.31B | -300.00%-124M | -77.78%62M | 143.35%279M | -123.04%-643.56M | -778.37%-288.55M | 91.12%-32.85M | -20,943.48%-369.73M | -129.29%-1.76M |
-Remuneration paid in stock | 40.00%14M | -92.13%10M | --127M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 18.52%-352M | -138.33%-432M | 528.52%1.13B | 39.40%-263M | -270.82%-434M | 13.20%254.08M | 204.30%224.44M | -194.27%-215.19M | -129.14%-73.13M | 116.42%250.92M |
Changes in working capital | 133.73%740M | -740.61%-2.19B | 21.39%-261M | -111.53%-332M | 546.52%2.88B | -299.44%-644.99M | -24.52%323.4M | 1,129.43%428.47M | 86.37%-41.62M | 44.06%-305.34M |
-Change in receivables | -135.53%-953M | 369.55%2.68B | -172.95%-995M | 189.97%1.36B | -148.39%-1.52B | -261.76%-610.33M | 58.21%-168.71M | -94.50%-403.74M | 63.82%-207.57M | -107.48%-573.67M |
-Change in inventory | 154.66%176M | -243.11%-322M | 275.78%225M | -132.74%-128M | 272.24%391M | -241.30%-227.01M | 57.94%160.65M | 225.88%101.72M | -237.63%-80.81M | 91.94%-23.93M |
-Change in prepaid assets | 195.65%408M | --138M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | 120.07%687M | -758.27%-3.42B | 137.46%520M | -150.51%-1.39B | 1,729.96%2.75B | -49.86%150.17M | -59.00%299.5M | 196.03%730.49M | -15.57%246.76M | 958.14%292.26M |
-Provision for loans, leases and other losses | 133.25%422M | -11,436.36%-1.27B | 93.89%-11M | -114.32%-180M | 2,880.23%1.26B | 31.98%42.18M | --31.96M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | 0.00%-1M | 50.00%-1M | 0.00%-2M | 55.24%-2M | 34.91%-4.47M | -108.82%-6.86M | 3.75%-3.29M | 31.09%-3.42M | -6.19%-4.96M |
Interest received (cash flow from operating activities) | 137.10%147M | -10.14%62M | 81.58%69M | -2.56%38M | 176.85%39M | -15.75%14.09M | -20.86%16.72M | 57.28%21.13M | 20.55%13.43M | 9.87%11.14M |
Tax refund paid | 98.88%-37M | -563.98%-3.3B | 73.87%-497M | -4.11%-1.9B | -86.73%-1.83B | -590.01%-978.44M | 114.07%199.68M | 10.09%-1.42B | -498.79%-1.58B | -725.61%-263.67M |
Other operating cash inflow (outflow) | -200.00%-1M | 200.00%1M | 0.00%-1M | 0.00%-1M | -99,900.00%-1M | -1K | 0 | 0 | 0 | 0 |
Operating cash flow | 192.21%1.74B | -126.56%-1.89B | 252.81%7.1B | -65.89%2.01B | 879.67%5.9B | -81.08%602.35M | 284.05%3.18B | -14.83%829.09M | -54.22%973.48M | 225.62%2.13B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 68.57%-154M | -12.39%-490M | -349.48%-436M | 80.83%-97M | -360.36%-506M | 15.65%-109.92M | -35.94%-130.31M | 41.12%-95.85M | -87.89%-162.79M | -24.67%-86.64M |
Net intangibles purchase and sale | 2.03%-241M | 25.45%-246M | -50.68%-330M | 28.66%-219M | -68.28%-307M | 11.77%-182.43M | 16.14%-206.77M | 19.15%-246.57M | -208.29%-304.97M | 34.37%-98.92M |
Net business purchase and sale | -180.94%-242M | --299M | --0 | 550.60%374M | -665.09%-83M | 102.82%14.69M | ---521.33M | ---- | ---- | ---- |
Net investment product transactions | -412.85%-2.12B | 628.91%677M | -341.51%-128M | -17.19%53M | -79.65%64M | 126.79%314.43M | 116.73%138.64M | 59.92%-828.84M | -680.86%-2.07B | -244.39%-264.83M |
Advance cash and loans provided to other parties | 81.31%-106M | -139.24%-567M | 7.06%-237M | 50.20%-255M | -1,470.46%-512M | ---32.6M | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 63.06%362M | -10.84%222M | 122.32%249M | -98.00%112M | 28,427.79%5.6B | --19.64M | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | ---- | ---- | --137.45M | ---- | ---- | ---- | ---- |
Net changes in other investments | 53.46%-276M | -606.84%-593M | 19.39%117M | 135.77%98M | -800.46%-274M | 113.84%39.12M | -1,189.89%-282.54M | 135.70%25.92M | -172.40%-72.61M | -92.97%100.29M |
Investing cash flow | -297.56%-2.78B | 8.76%-698M | -1,259.09%-765M | -98.34%66M | 1,889.17%3.99B | 119.99%200.39M | 12.49%-1B | 56.09%-1.15B | -645.02%-2.61B | -131.00%-350.11M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -400.00%-125M | 81.75%-25M | 30.46%-137M | 56.99%-197M | -2,348.51%-458M | -83.02%20.37M | 145.06%119.98M | -142.24%-266.26M | 212.88%630.28M | -251.70%-558.34M |
Net common stock issuance | 100.66%7M | -276.85%-1.05B | 337.45%596M | -1,295.24%-251M | 104.24%21M | -497.31%-495.77M | 184.49%124.78M | -188.73%-147.69M | -85.36%166.45M | 201.90%1.14B |
Increase or decrease of lease financing | 61.90%-8M | 38.24%-21M | 26.09%-34M | -167.65%-46M | --68M | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -0.15%-1.36B | 17.33%-1.36B | -305.69%-1.64B | -126.97%-404M | 1.91%-178M | -53.23%-181.46M | 49.92%-118.42M | ---236.46M | ---- | ---- |
Cash dividends for minorities | -148.98%-122M | ---49M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---5M | ---- | -116.67%-1M | 700.00%6M | -101.13%-1M | 532.59%88.25M | 59.81%-20.4M | ---50.76M | ---- | ---- |
Financing cash flow | 35.70%-1.61B | -106.09%-2.5B | -36.21%-1.22B | -62.77%-892M | 3.63%-548M | -636.71%-568.61M | 115.11%105.95M | -188.01%-701.17M | 37.60%796.73M | 177.62%579.01M |
Net cash flow | ||||||||||
Beginning cash position | -23.44%16.1B | 34.81%21.03B | 7.25%15.6B | 156.14%14.55B | 4.29%5.68B | 75.02%5.45B | -26.17%3.11B | -17.13%4.21B | 85.38%5.09B | 61.24%2.74B |
Current changes in cash | 48.00%-2.65B | -199.34%-5.09B | 331.51%5.12B | -87.29%1.19B | 3,889.01%9.34B | -89.77%234.12M | 324.86%2.29B | -21.39%-1.02B | -135.58%-838.13M | 127.28%2.36B |
Effect of exchange rate changes | -54.38%73M | -48.05%160M | 329.85%308M | -4,366.67%-134M | -1,028.79%-3M | -99.30%323K | 154.12%46.34M | -1,468.86%-85.62M | 114.36%6.26M | 111.30%2.92M |
Cash adjustments other than cash changes | ---- | -300.00%-2M | 0.00%1M | 100.21%1M | -46,900,100.00%-469M | 0.00%1K | 200.00%1K | 100.00%-1K | -141.37%-38.98M | -493.26%-16.15M |
End cash Position | -15.98%13.53B | -23.44%16.1B | 34.81%21.03B | 7.25%15.6B | 156.10%14.55B | 4.31%5.68B | 75.02%5.45B | -26.17%3.11B | -17.13%4.21B | 85.38%5.09B |
Free cash flow | 151.26%1.34B | -141.38%-2.62B | 273.36%6.34B | -66.65%1.7B | 1,557.32%5.09B | -89.22%307M | 485.02%2.85B | -3.77%486.66M | -73.94%505.72M | 348.44%1.94B |
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