(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 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 65.71%-180M | 85.69%1.85B | 144.94%1.37B | -42.77%117.18M | 61.44%887.09M | -65.46%-525M | 237.35%997.47M | 9.81%560.54M | 188.89%204.76M | 231.84%549.47M |
Net profit before non-cash adjustment | 766.67%80M | 857.41%1.06B | 89.22%633.78M | 1,214.02%318.38M | 172.79%122.35M | 56.04%-12M | 109.48%110.98M | 318.00%334.94M | 85.81%-28.58M | 36.96%-168.08M |
Total adjustment of non-cash items | 79.32%581M | 26.87%1.52B | 39.89%388.83M | 27.86%456.22M | 5.09%347.07M | 40.90%324M | 46.64%1.19B | 4.85%277.95M | 74.17%356.81M | 88.54%330.27M |
-Depreciation and amortization | 61.45%670M | 55.22%2.03B | 53.38%602.04M | 54.50%541.16M | 53.25%470M | 61.39%415M | 81.64%1.31B | 76.37%392.52M | 85.22%350.28M | 89.62%306.69M |
-Reversal of impairment losses recognized in profit and loss | -52.38%10M | -30.57%78.5M | ---- | ---- | -18.54%21.01M | 17.08%21M | --113.06M | ---- | ---- | 2,476.32%25.79M |
-Disposal profit | -52.17%-70M | -270.55%-252.96M | -489.20%-75.22M | 8.33%-71.65M | -544.94%-60.08M | -39,900.00%-46M | ---68.27M | --19.33M | ---78.16M | ---9.32M |
-Remuneration paid in stock | 156.67%77M | 144.67%186.65M | 158.81%66.49M | 226.80%66.23M | 31.18%23.94M | 148.24%30M | -16.76%76.29M | -23.83%25.69M | 10.44%20.27M | 49.96%18.25M |
-Other non-cash items | -10.42%-106M | -125.26%-524.28M | -9.71%-199.05M | -817.11%-121.44M | -867.12%-107.79M | -68.13%-96M | -3,563.53%-232.74M | -76,980.08%-181.44M | 739.54%16.94M | -4,436.58%-11.15M |
Changes in working capital | -0.48%-841M | -135.47%-726.38M | 769.36%350.38M | -432.44%-657.42M | 7.84%417.66M | -60.98%-837M | 16.86%-308.48M | -113.12%-52.35M | 47.19%-123.47M | 219.05%387.29M |
-Change in receivables | 45.21%-183M | -133.54%-1.61B | 70.71%-165.79M | -216.18%-1.14B | -88.87%24.74M | -2,647.48%-334M | 27.07%-690.34M | -152.51%-566.02M | 36.77%-359.66M | 1,186.81%222.23M |
-Change in payables | -2.26%-543M | 159.91%929.77M | -33.46%277.8M | 159.71%611.03M | 195.45%571.94M | -8.68%-531M | -30.50%357.72M | -20.82%417.47M | -28.43%235.27M | 172.76%193.58M |
-Changes in other current assets | -705.88%-103M | -850.80%-29.59M | 239.44%246.2M | -495.88%-113.62M | -569.99%-179.16M | 174.63%17M | -90.25%3.94M | -5.24%72.53M | -467.54%-19.07M | 40.85%-26.74M |
-Changes in other current liabilities | -209.09%-12M | -170.99%-14.34M | -133.07%-7.83M | -188.33%-17.65M | 107.87%140K | 150.74%11M | -1.12%20.2M | 22.06%23.68M | 1,669.97%19.98M | -127.87%-1.78M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 46.15%-14M | -21.16%-88.82M | 68.71%-8.86M | -81.10%-26.98M | -98.24%-26.97M | -57.78%-26M | -103.08%-73.3M | -119.36%-28.32M | -75.15%-14.9M | -64.72%-13.61M |
Interest received (cash flow from operating activities) | -92.35%14M | 387.89%547.83M | 104.75%119.66M | 376.17%146.26M | 337.59%98.91M | 34,823.66%183M | 94.23%112.29M | 162.94%58.44M | 485.94%30.72M | -22.58%22.6M |
Tax refund paid | 39.39%-20M | -114.40%-86.97M | -568.07%-23.79M | -81.27%-26.69M | 75.58%-3.49M | -313.69%-33M | 4.04%-40.56M | -243.82%-3.56M | -21.05%-14.72M | -177.46%-14.3M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 50.12%-200M | 123.35%2.22B | 148.68%1.46B | 1.90%209.76M | 75.59%955.53M | -17.52%-401M | 233.36%995.89M | 12.41%587.1M | 183.76%205.85M | 235.70%544.17M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 12.86%-61M | -20.69%-117.85M | --0 | 24.37%-14.15M | -76.20%-33.7M | -595.27%-70M | 5.03%-97.65M | -582.91%-49.74M | 77.22%-18.71M | -171.08%-19.13M |
Net intangibles purchase and sale | -36.27%-958M | -38.58%-3.23B | -29.51%-922.56M | -43.69%-868.21M | -34.47%-735.65M | -50.64%-703M | -64.38%-2.33B | -74.92%-712.35M | -59.67%-604.22M | -53.55%-547.09M |
Net business purchase and sale | --0 | 69.17%-381.33M | 71.73%-339.76M | --0 | 101.22%431K | ---42M | -966.75%-1.24B | -1,191.98%-1.2B | --0 | -57.22%-35.3M |
Net investment product transactions | -93.93%461M | 6,259.21%5.77B | 139.71%1.92B | -69.84%1.71B | -566.31%-5.46B | 462.97%7.6B | 98.74%-93.66M | -283.72%-4.84B | 174.67%5.67B | 34.55%1.17B |
Net changes in other investments | ---- | -394.87%-68.54M | -339.84%-65.8M | 174.91%994K | -315.78%-1.74M | -222.62%-2M | -244.42%-13.85M | -1,471.13%-14.96M | -117.59%-1.33M | -15.08%805K |
Investing cash flow | -108.23%-558M | 152.26%1.97B | 108.69%592.26M | -83.59%827.47M | -1,192.82%-6.23B | 364.03%6.78B | 58.43%-3.77B | -285.72%-6.82B | 162.70%5.04B | 17.48%570.12M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | ---1.64B | ---146.32M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net common stock issuance | --0 | 163.00%263K | 198.25%112K | -53.92%47K | -8.77%104K | --0 | -100.00%100K | -182.61%-114K | 8.51%102K | -99.99%114K |
Increase or decrease of lease financing | -29.77%-170M | -16.43%-605.61M | -19.40%-161.41M | -18.61%-158.36M | -20.06%-154.84M | -6.96%-131M | -19.74%-520.15M | -26.37%-135.19M | -44.73%-133.51M | -8.15%-128.97M |
Financing cash flow | -29.77%-170M | -332.71%-2.25B | -127.35%-307.62M | -1,141.97%-1.66B | -20.09%-154.74M | -6.96%-131M | -103.61%-520.05M | -26.64%-135.31M | -44.77%-133.41M | -111.24%-128.86M |
Net cash flow | ||||||||||
Beginning cash position | 61.25%6.13B | -42.03%3.8B | -55.70%4.64B | 3.23%5.15B | 175.06%10.11B | -42.02%3.8B | 301.35%6.56B | 37.53%10.48B | -68.85%4.99B | -75.10%3.68B |
Current changes in cash | -114.85%-928M | 159.01%1.95B | 127.42%1.74B | -112.12%-619.7M | -650.98%-5.43B | 306.11%6.25B | -172.07%-3.3B | -370.86%-6.36B | 161.03%5.11B | -19.95%985.43M |
Effect of exchange rate changes | 410.17%301M | -28.59%385.11M | 18.81%-251.57M | -70.35%111.13M | 42.98%466.54M | -60.15%59M | 53.28%539.32M | -205.28%-309.85M | 2,065.93%374.8M | 1,770.79%326.3M |
End cash Position | -45.55%5.51B | 61.27%6.13B | 61.27%6.13B | -55.70%4.64B | 3.23%5.15B | 175.06%10.11B | -42.03%3.8B | -42.03%3.8B | 37.53%10.48B | -68.85%4.99B |
Free cash flow | -3.83%-1.22B | 21.58%-1.12B | 407.12%537.43M | -61.26%-672.6M | 944.48%186.18M | -43.53%-1.17B | 36.84%-1.43B | -262.40%-174.99M | 40.95%-417.08M | 97.12%-22.05M |
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