(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | -15.85%281.89M | -0.73%334.97M | 68.51%337.45M | 1,639.04%200.25M | 11.52M |
Net profit before non-cash adjustment | -14.83%308.27M | 24.91%361.95M | 234.22%289.76M | 774.75%86.7M | --9.91M |
Total adjustment of non-cash items | -3.55%44.12M | 5.67%45.74M | -19.12%43.29M | 73.93%53.52M | --30.77M |
-Depreciation and amortization | 7.03%41.45M | 17.07%38.73M | 2.19%33.08M | 75.71%32.37M | --18.42M |
-Reversal of impairment losses recognized in profit and loss | --0 | --5.71M | --0 | 58.21%13.9M | --8.79M |
-Other non-cash items | 105.07%2.67M | -87.24%1.3M | 40.83%10.21M | 103.54%7.25M | --3.56M |
Changes in working capital | 3.04%-70.51M | -1,752.33%-72.72M | -92.67%4.4M | 305.80%60.03M | ---29.17M |
-Change in receivables | -62.84%-135.23M | -222.60%-83.05M | -258.30%-25.74M | 111.60%16.26M | ---140.17M |
-Change in inventory | 212.14%5.23M | -279.52%-4.66M | 256.04%2.6M | -111.86%-1.67M | --14.04M |
-Change in payables | 580.92%52.17M | -66.27%7.66M | 15,146.31%22.72M | -99.83%149K | --88.22M |
-Change in accrued expense | 315.84%10.87M | -331.91%-5.04M | -57.02%2.17M | -63.52%5.05M | --13.86M |
-Provision for loans, leases and other losses | -197.74%-1.69M | 117.13%1.72M | -56.78%794K | -21.23%1.84M | --2.33M |
-Changes in other current assets | -170.08%-26.02M | -154.56%-9.64M | -128.35%-3.79M | 254.12%13.35M | ---8.66M |
-Changes in other current liabilities | 19.14%24.16M | 259.03%20.28M | -77.45%5.65M | 1,961.15%25.04M | --1.22M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | 15.41%-4.22M | 22.62%-4.98M | 6.99%-6.44M | -53.94%-6.92M | -4.5M |
Interest received (cash flow from operating activities) | -16.74%811K | -8.11%974K | 4.95%1.06M | 74.14%1.01M | 580K |
Tax refund paid | -13.68%-151.49M | -341.90%-133.26M | -533.26%-30.16M | 31.28%-4.76M | -6.93M |
Other operating cash inflow (outflow) | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 |
Operating cash flow | -35.76%127M | -34.52%197.7M | 59.26%301.91M | 28,321.89%189.57M | --667K |
Investing cash flow | |||||
Net PPE purchase and sale | -27.06%-32.96M | -12.56%-25.94M | 24.84%-23.04M | 44.00%-30.66M | ---54.75M |
Net intangibles purchase and sale | 19.29%-1.36M | -7.01%-1.68M | 48.42%-1.57M | 65.41%-3.04M | ---8.8M |
Net changes in other investments | 99.55%-1K | -100.77%-220K | 507.00%28.54M | 112.55%4.7M | ---37.48M |
Investing cash flow | -23.26%-34.31M | -808.68%-27.84M | 113.54%3.93M | 71.29%-29M | ---101.03M |
Financing cash flow | |||||
Net issuance payments of debt | -38.50%-135.4M | 16.83%-97.77M | -133.28%-117.55M | 411.86%353.26M | --69.02M |
Net common stock issuance | -71.70%1.29M | -99.10%4.57M | --509.56M | --0 | ---- |
Increase or decrease of lease financing | 0.26%-8.19M | -34.77%-8.21M | -22.69%-6.1M | -0.61%-4.97M | ---4.94M |
Net other fund-raising expenses | ---1K | ---- | 0.00%-1K | 99.80%-1K | ---506K |
Financing cash flow | -40.32%-142.3M | -126.28%-101.42M | 10.80%385.92M | 447.87%348.29M | --63.57M |
Net cash flow | |||||
Beginning cash position | 4.89%1.56B | 88.20%1.49B | 177.06%791.45M | -11.06%285.67M | --321.18M |
Current changes in cash | -172.49%-49.62M | -90.10%68.45M | 35.94%691.75M | 1,483.24%508.87M | ---36.79M |
Effect of exchange rate changes | 23.51%5.34M | -31.20%4.33M | 304.16%6.29M | -342.63%-3.08M | --1.27M |
Cash adjustments other than cash changes | ---- | ---- | --1K | ---- | --1K |
End cash Position | -2.83%1.52B | 4.89%1.56B | 88.20%1.49B | 177.06%791.45M | --285.67M |
Free cash flow | -45.51%92.68M | -38.66%170.09M | 77.90%277.3M | 347.87%155.87M | ---62.88M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data