(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 | 21.75%1.01B | 49.23%831.46M | 34.14%557.16M | 111.42%415.36M | -6.90%196.46M | 211.01M |
Net profit before non-cash adjustment | 37.00%875.07M | 51.53%638.75M | 79.48%421.53M | 138.52%234.86M | -28.25%98.46M | --137.23M |
Total adjustment of non-cash items | 54.25%27.76M | -10.44%18M | 10.41%20.09M | 224.35%18.2M | 5.87%5.61M | --5.3M |
-Depreciation and amortization | -7.64%16.08M | -24.63%17.42M | 229.47%23.11M | 8.80%7.01M | 21.58%6.45M | --5.3M |
-Remuneration paid in stock | --11.7M | --0 | ---- | ---- | ---- | ---- |
-Other non-cash items | -103.26%-19K | 119.32%582K | -126.93%-3.01M | 1,439.64%11.19M | -41,650.00%-835K | ---2K |
Changes in working capital | -37.33%109.5M | 51.23%174.72M | -28.82%115.53M | 75.68%162.3M | 34.92%92.38M | --68.48M |
-Change in receivables | 17.64%-12.68M | -76.79%-15.4M | 33.03%-8.71M | -205.38%-13.01M | 394.09%12.34M | ---4.2M |
-Change in payables | -161.73%-39.4M | 63.86%63.83M | 47.39%38.96M | 16,627.85%26.43M | -99.17%158K | --18.98M |
-Change in accrued expense | ---- | ---- | ---- | 706.70%41.92M | -26.37%5.2M | --7.06M |
-Provision for loans, leases and other losses | -307.49%-1.39M | 86.07%668K | -23.78%359K | 158.79%471K | -12.08%182K | --207K |
-Changes in other current assets | 49.00%159.59M | 29.63%107.11M | -12.71%82.63M | 31.76%94.66M | 54.97%71.84M | --46.36M |
-Changes in other current liabilities | -81.72%3.38M | 705.05%18.51M | -80.56%2.3M | 344.37%11.83M | 3,546.58%2.66M | --73K |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | ||||||
Interest received (cash flow from operating activities) | 18.75%19K | 33.33%16K | 140.00%12K | 66.67%5K | 50.00%3K | 2K |
Tax refund paid | -33.15%-241.45M | -55.25%-181.34M | -209.74%-116.8M | -116.41%-37.71M | -5,908.62%-17.43M | -290K |
Other operating cash inflow (outflow) | 0 | -99.97%1K | 426.32%3M | -31.49%570K | 832K | 0 |
Operating cash flow | 18.58%770.91M | 46.64%650.14M | 17.22%443.37M | 110.28%378.23M | -14.64%179.87M | --210.72M |
Investing cash flow | ||||||
Net PPE purchase and sale | 48.31%-2.41M | 93.87%-4.66M | -2,643.22%-76.04M | 6.35%-2.77M | -140.85%-2.96M | ---1.23M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | 67.33%-826K | ---2.53M |
Net business purchase and sale | ---85M | --0 | ---- | ---- | ---- | ---- |
Net changes in other investments | ---- | ---- | ---86.42M | ---- | ---4.69M | ---- |
Investing cash flow | -1,774.95%-87.41M | 97.13%-4.66M | -5,760.79%-162.46M | 67.28%-2.77M | -125.53%-8.47M | ---3.76M |
Financing cash flow | ||||||
Net common stock issuance | 114.56%29.13M | -42,682.55%-200.14M | -99.93%470K | 4,800.02%637M | --13M | ---- |
Issuance fees | ---- | ---- | ---- | ---3.92M | ---- | ---- |
Cash dividends paid | -38.17%-70.02M | ---50.68M | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- |
Financing cash flow | 83.70%-40.89M | -53,579.53%-250.82M | -99.93%469K | 4,769.90%633.09M | --13M | ---- |
Net cash flow | ||||||
Beginning cash position | 20.76%2.3B | 17.37%1.9B | 164.95%1.62B | 43.18%611.44M | 94.04%427.04M | --220.08M |
Current changes in cash | 62.83%642.6M | 40.26%394.66M | -72.10%281.37M | 446.94%1.01B | -10.90%184.4M | --206.96M |
Cash adjustments other than cash changes | ---1K | ---- | 0.00%1K | 0.00%1K | --1K | ---- |
End cash Position | 27.99%2.94B | 20.76%2.3B | 17.37%1.9B | 164.95%1.62B | 43.18%611.44M | --427.04M |
Free cash flow | 19.06%768.5M | 75.72%645.48M | -2.17%367.32M | 113.23%375.45M | -14.92%176.08M | --206.96M |
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