(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | -95.09%-360.54M | -2,988.06%-184.81M | -95.60%6.4M | 174.12%145.49M | -23.97%-196.29M | -158.34M |
Net profit before non-cash adjustment | 22.29%-749.43M | -7,164.81%-964.35M | -90.80%13.65M | 206.62%148.31M | 23.72%-139.1M | ---182.36M |
Total adjustment of non-cash items | -70.70%299.52M | 773.58%1.02B | 38.69%117.03M | 196.07%84.38M | 315.26%28.5M | ---13.24M |
-Depreciation and amortization | -41.86%168.71M | 218.61%290.2M | 193.96%91.08M | 508.03%30.99M | 1,255.32%5.1M | --376K |
-Reversal of impairment losses recognized in profit and loss | -90.27%64.67M | --664.74M | --0 | ---- | ---- | ---- |
-Disposal profit | 87.04%-1.07M | ---8.22M | --0 | ---- | ---- | ---- |
-Net exchange gains and losses | 40.64%-1.95M | ---3.29M | --0 | ---- | ---- | ---- |
-Other non-cash items | -12.40%69.15M | 204.20%78.94M | -51.40%25.95M | 128.15%53.4M | 271.89%23.41M | ---13.62M |
Changes in working capital | 136.80%89.37M | -95.39%-242.84M | -42.53%-124.28M | -1.76%-87.2M | -330.01%-85.69M | --37.25M |
-Change in receivables | 134.70%101.68M | -4,576.58%-293.04M | 106.05%6.55M | -28.53%-108.16M | ---84.15M | ---- |
-Change in inventory | -116.26%-5.53M | 141.73%34.04M | -107.00%-81.56M | ---39.4M | ---- | ---- |
-Change in prepaid assets | ---- | ---- | ---- | 77.83%-1.27M | -1,679.13%-5.71M | ---321K |
-Change in payables | -193.12%-8.55M | 118.64%9.18M | -168.17%-49.27M | 13,311.52%72.27M | -102.51%-547K | --21.78M |
-Change in accrued expense | ---- | ---- | ---- | -273.48%-11.3M | -53.49%6.51M | --14M |
-Provision for loans, leases and other losses | -74.59%1.77M | --6.98M | --0 | ---- | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | 136.85%660K | -200.00%-1.79M | --1.79M |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | 2.11%-23.29M | -280.36%-23.79M | 7.92%-6.25M | -209.29%-6.79M | -966.02%-2.2M | -206K |
Interest received (cash flow from operating activities) | -94.32%25K | 3,042.86%440K | 100.00%14K | 75.00%7K | 4K | 0 |
Tax refund paid | 97.10%-3.19M | -11,512.55%-110.09M | -226.90%-948K | -9.43%-290K | -265K | |
Other operating cash inflow (outflow) | 0 | 0 | 1K | 0 | 0 | -1K |
Operating cash flow | -21.60%-386.99M | -40,286.04%-318.24M | -100.57%-788K | 169.65%138.42M | -25.36%-198.75M | ---158.55M |
Investing cash flow | ||||||
Net PPE purchase and sale | 53.04%-64.4M | 13.34%-137.12M | -266.57%-158.23M | -155.14%-43.17M | 12.10%-16.92M | ---19.25M |
Net intangibles purchase and sale | -1,626.18%-4.02M | 99.76%-233K | 1.75%-96.64M | -228.57%-98.36M | ---29.94M | ---- |
Net business purchase and sale | 75.08%-100M | -76.31%-401.25M | ---227.58M | ---- | ---- | ---- |
Net investment property transactions | -90.05%10.16M | --102.17M | --0 | ---- | ---- | ---- |
Net investment product transactions | -54.04%96.83M | --210.68M | --0 | ---- | ---- | ---- |
Advance cash and loans provided to other parties | --0 | ---1.24M | --0 | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | -73.51%360K | --1.36M | ---- | ---- | ---- | ---- |
Net changes in other investments | 114.29%5.33M | -207.28%-37.31M | -1,222.55%-12.14M | -355.00%-918K | 100.50%360K | ---72.72M |
Investing cash flow | 78.80%-55.73M | 46.83%-262.96M | -247.22%-494.59M | -206.37%-142.44M | 49.45%-46.49M | ---91.97M |
Financing cash flow | ||||||
Net issuance payments of debt | -395.25%-434.7M | -62.88%147.23M | 112.55%396.58M | -27.75%186.58M | 115.20%258.24M | --120M |
Net common stock issuance | 3,467.82%672.39M | -79.45%18.85M | -78.58%91.71M | -28.91%428.18M | 79.28%602.33M | --335.96M |
Net other fund-raising expenses | ---- | -139.36%-3.25M | 170.57%8.26M | ---11.7M | ---- | ---- |
Financing cash flow | 45.98%237.69M | -67.21%162.82M | -17.66%496.55M | -29.92%603.06M | 88.74%860.57M | --455.96M |
Net cash flow | ||||||
Beginning cash position | -29.31%1.01B | 0.08%1.43B | 72.54%1.42B | 292.38%825.78M | 4,109.02%210.45M | --5M |
Current changes in cash | 50.99%-205.03M | -35,555.51%-418.38M | -99.80%1.18M | -2.65%599.03M | 199.50%615.33M | --205.45M |
Effect of exchange rate changes | -95.50%21K | --467K | --0 | ---- | ---- | ---- |
Cash adjustments other than cash changes | ---1K | ---- | -300.00%-2K | 200.00%1K | ---1K | ---- |
End cash Position | -20.34%803.07M | -29.31%1.01B | 0.08%1.43B | 72.54%1.42B | 292.38%825.78M | --210.45M |
Free cash flow | 0.04%-455.41M | -78.21%-455.6M | -8,133.56%-255.65M | 98.74%-3.11M | -38.14%-245.6M | ---177.79M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data