(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -2.88%904.31M | 28.71%931.17M | 15.90%723.44M | -18.33%624.2M | 133.06%764.3M | 82.52%327.95M | 587.52%179.68M | -105.58%-36.86M | 1,154.77%659.91M | -131.98%-62.56M |
Net profit before non-cash adjustment | 2.57%1.05B | 0.55%1.03B | 47.28%1.02B | 6.17%694.47M | 95.16%654.09M | 96.48%335.16M | -12.67%170.58M | -16.72%195.33M | 13.32%234.54M | 45.60%206.97M |
Total adjustment of non-cash items | -67.76%15.32M | 451.24%47.52M | -58.22%8.62M | -75.15%20.63M | 92.18%83.04M | 68.01%43.21M | -31.34%25.72M | 49.97%37.46M | 220.32%24.98M | -119.20%-20.76M |
-Depreciation and amortization | 3.38%55.64M | -10.68%53.82M | 13.45%60.25M | 21.78%53.11M | 19.69%43.61M | 18.32%36.43M | 11.57%30.79M | -20.68%27.6M | 64.67%34.79M | 6.96%21.13M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -111.85%-259K | 160.45%2.19M |
-Disposal profit | -6,956.52%-6.31M | 155.56%92K | -78.44%36K | -95.50%167K | 21,717.65%3.71M | -39.29%17K | 600.00%28K | -99.02%4K | -11.45%410K | --463K |
-Other non-cash items | -432.37%-34.01M | 87.64%-6.39M | -58.28%-51.67M | -191.38%-32.64M | 428.67%35.72M | 232.39%6.76M | -151.81%-5.1M | 198.81%9.85M | 77.61%-9.97M | -148.43%-44.54M |
Changes in working capital | -14.59%-165.91M | 52.99%-144.79M | -238.83%-308M | -434.59%-90.9M | 153.89%27.17M | -203.27%-50.42M | 93.83%-16.63M | -167.34%-269.64M | 260.95%400.4M | -355.31%-248.78M |
-Change in receivables | -3,912.29%-471.24M | 97.46%-11.75M | -130.99%-461.81M | -381.28%-199.93M | 156.90%71.08M | -165.04%-124.92M | 164.59%192.06M | -193.61%-297.36M | 235.96%317.64M | -802.09%-233.63M |
-Change in inventory | 209.33%91.12M | -521.85%-83.34M | 116.89%19.76M | -23.64%-117M | -103.68%-94.63M | 73.62%-46.46M | -811.06%-176.1M | -89.19%24.77M | 239.39%229.07M | -6.36%-164.33M |
-Change in payables | 353.61%164.29M | -143.21%-64.78M | 11.32%149.93M | 77.65%134.68M | 174.23%75.81M | 191.41%27.65M | 1.31%9.49M | 110.06%9.36M | -291.44%-93.08M | 248.49%48.62M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 43.40%35.06M | 388.18%24.45M |
-Provision for loans, leases and other losses | -26.91%5.11M | 1,820.60%6.99M | -92.73%364K | 136.78%5.01M | 781.25%2.12M | -93.00%240K | -13.11%3.43M | --3.95M | ---- | ---- |
-Changes in other current assets | 453.84%44.81M | 149.83%8.09M | -118.80%-16.24M | 417.31%86.34M | -129.23%-27.21M | 304.59%93.07M | -339.16%-45.49M | 88.27%-10.36M | -216.00%-88.29M | 24.53%76.11M |
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) | 7.20%12.82M | 19.06%11.96M | 33.36%10.05M | -0.37%7.53M | 69.97%7.56M | 20.18%4.45M | -8.59%3.7M | -6.55%4.05M | -46.19%4.33M | 32.97%8.05M |
Tax refund paid | 7.16%-442.56M | -86.53%-476.69M | -19.90%-255.56M | -23.35%-213.14M | -1,415.81%-172.79M | 89.32%-11.4M | -730.10%-106.7M | 90.14%-12.85M | -196.67%-130.42M | -1,064.79%-43.96M |
Other operating cash inflow (outflow) | -6.45%56.13M | -42.41%60.01M | 104.19M | 0 | 0.00%-1K | -1K | 0 | 2K | 0 | 0 |
Operating cash flow | 0.81%530.71M | -9.56%526.45M | 39.07%582.12M | -30.13%418.59M | 86.63%599.08M | 318.64%321M | 267.94%76.68M | -108.55%-45.66M | 642.13%533.83M | -149.76%-98.47M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -72.25%-38.21M | 10.92%-22.18M | 50.29%-24.9M | -26.08%-50.09M | -3.44%-39.73M | -99.37%-38.41M | -45.48%-19.27M | 70.40%-13.24M | -58.91%-44.74M | -164.40%-28.16M |
Net intangibles purchase and sale | -199.20%-14.55M | 61.89%-4.86M | 27.94%-12.76M | -71.74%-17.71M | 31.34%-10.31M | 2.10%-15.02M | 38.85%-15.34M | -213.38%-25.09M | 22.58%-8.01M | -94.29%-10.34M |
Net investment product transactions | 1,651.56%30.78M | -19.30%-1.98M | -4.26%-1.66M | -2.37%-1.6M | -2.23%-1.56M | -2.76%-1.52M | -1.92%-1.48M | -1.89%-1.46M | -1.42%-1.43M | -1.22%-1.41M |
Net changes in other investments | -5,042.42%-18.31M | 81.95%-356K | 35.58%-1.97M | 85.53%-3.06M | 17.17%-21.15M | -28,587.64%-25.53M | -205.95%-89K | 100.54%84K | -199.54%-15.46M | 238.48%15.53M |
Investing cash flow | -37.09%-40.28M | 28.85%-29.38M | 43.01%-41.3M | 0.40%-72.46M | 9.61%-72.75M | -122.46%-80.48M | 8.87%-36.18M | 42.99%-39.7M | -185.71%-69.64M | 14.67%-24.37M |
Financing cash flow | ||||||||||
Net common stock issuance | --0 | 78.64%-148K | -179.44%-693K | ---248K | ---- | -425.00%-168K | ---32K | ---- | ---- | ---64K |
Cash dividends paid | -50.49%-170.73M | -99.24%-113.45M | -0.24%-56.94M | -100.55%-56.8M | -100.67%-28.32M | ---14.11M | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---1K | ---- | ---- | ---1K | ---- | ---- | ---- | ---- |
Financing cash flow | -50.29%-170.73M | -97.10%-113.6M | -1.03%-57.64M | -101.43%-57.05M | -98.30%-28.32M | -44,534.38%-14.28M | ---32K | --0 | ---- | ---64K |
Net cash flow | ||||||||||
Beginning cash position | 14.28%3.07B | 21.93%2.69B | 15.10%2.2B | 35.17%1.91B | 19.02%1.42B | 3.52%1.19B | -6.91%1.15B | 60.26%1.23B | -13.76%770.33M | 23.39%893.24M |
Current changes in cash | -16.63%319.7M | -20.64%383.46M | 67.15%483.19M | -41.95%289.09M | 120.13%498.01M | 459.05%226.23M | 147.41%40.47M | -118.39%-85.36M | 477.68%464.19M | -172.59%-122.91M |
Cash adjustments other than cash changes | ---2K | ---- | ---1K | ---- | ---- | ---1K | ---- | ---1K | ---- | ---1K |
End cash Position | 10.41%3.39B | 14.28%3.07B | 21.93%2.69B | 15.10%2.2B | 35.17%1.91B | 19.02%1.42B | 3.52%1.19B | -6.91%1.15B | 60.26%1.23B | -13.76%770.33M |
Free cash flow | -4.29%477.95M | -8.28%499.36M | 55.21%544.46M | -36.11%350.79M | 105.19%549.04M | 536.00%267.57M | 150.09%42.07M | -117.46%-83.99M | 451.22%481.05M | -175.29%-136.97M |
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