(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 | -138.56%-1.64B | 56.52%-687.84M | -41.24%-1.58B | -175.10%-1.12B | 233.93%1.49B | -96.66%-1.11B | -37.70%-566.3M | -203.52%-411.25M | 179.57%397.28M | -87.61%-499.26M |
Net profit before non-cash adjustment | 14.55%-1.13B | -148.53%-1.32B | 51.70%-532.5M | -220.75%-1.1B | 175.66%913.06M | -64.55%-1.21B | -153.83%-733.38M | -159.44%-288.93M | 157.54%486.09M | -202.81%-844.84M |
Total adjustment of non-cash items | 1.47%112.81M | 43.28%111.18M | 5.99%77.6M | -53.50%73.22M | 111.50%157.47M | 11.22%74.45M | 137.97%66.94M | -459.71%-176.27M | -81.15%49M | 815.54%260.01M |
-Depreciation and amortization | 5.34%35.61M | 76.41%33.81M | 54.42%19.16M | 32.11%12.41M | -26.12%9.39M | 4.97%12.72M | -44.43%12.11M | 13.43%21.8M | -71.54%19.22M | 79.62%67.52M |
-Reversal of impairment losses recognized in profit and loss | -89.77%4.56M | 368.90%44.58M | -63.97%9.51M | -40.16%26.39M | -7.30%44.1M | 117.40%47.58M | -15.21%21.88M | 206.36%25.81M | -96.45%8.43M | 9,868.88%237.66M |
-Disposal profit | -3.65%-426K | -3.01%-411K | -2.57%-399K | -2.64%-389K | -3.27%-379K | -2.51%-367K | 99.80%-358K | ---177.54M | --0 | --0 |
-Net exchange gains and losses | 72.21%-5.47M | -96.13%-19.67M | -522.81%-10.03M | 247.29%2.37M | -54.25%683K | 5.59%1.49M | -88.46%1.41M | 4,557.03%12.25M | 103.19%263K | 13.70%-8.25M |
-Remuneration paid in stock | -19.11%40.24M | -7.32%49.75M | -6.69%53.67M | 37.25%57.52M | 80.91%41.91M | --23.17M | ---- | ---- | ---- | ---- |
-Other non-cash items | 1,123.71%38.29M | -44.92%3.13M | 122.65%5.68M | -140.62%-25.09M | 709.59%61.76M | -131.77%-10.13M | 154.42%31.88M | -377.71%-58.59M | 157.15%21.1M | -1,731.15%-36.92M |
Changes in working capital | -218.78%-622.86M | 146.52%524.38M | -1,140.22%-1.13B | -121.59%-90.89M | 2,156.03%421.07M | -81.36%18.66M | 85.63%100.14M | 139.14%53.95M | -261.07%-137.82M | 651.38%85.56M |
-Change in receivables | -156.08%-599.72M | 196.34%1.07B | -7,857.13%-1.11B | 52.12%-13.95M | -871.23%-29.14M | -87.21%3.78M | -56.86%29.53M | 171.29%68.46M | -436.02%-96.03M | 200.27%28.58M |
-Change in inventory | -168.64%-21.61M | -34.83%-8.04M | -16.82%-5.97M | -144.93%-5.11M | 58.17%11.37M | 83.08%7.19M | -3.30%3.93M | 166.60%4.06M | -2,034.92%-6.1M | 117.88%315K |
-Change in prepaid assets | 115.28%43.58M | -76,557.91%-285.19M | --373K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | 39.16%-45.11M | -271.82%-74.16M | -128.66%-19.94M | -45.69%69.59M | 1,564.04%128.13M | -88.45%7.7M | 459.07%66.69M | 47.97%-18.57M | -162.98%-35.69M | 284.31%56.67M |
-Changes in other current assets | --0 | -2,209.53%-177.71M | 105.96%8.42M | -145.52%-141.42M | --310.71M | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 34.38%-3.37M | -25.16%-5.13M | 42.45%-4.1M | 13.29%-7.12M | 23.55%-8.21M | -56.27%-10.74M | -18.30%-6.87M | -147.82%-5.81M | -2.72%-2.34M | -6.54%-2.28M |
Interest received (cash flow from operating activities) | 15.65%170K | 37.38%147K | -13.71%107K | -64.67%124K | 2,093.75%351K | -60.00%16K | -78.14%40K | 18.06%183K | -39.69%155K | 25.98%257K |
Tax refund paid | -80.13%-33.38M | -145.26%-18.53M | 130.14%40.94M | -2,178.83%-135.82M | -46.51%-5.96M | -134.40%-4.07M | 127.25%11.82M | -1,930.42%-43.39M | 43.79%-2.14M | -66.97%-3.8M |
Other operating cash inflow (outflow) | 0 | -65.40%2.96M | 327.51%8.55M | 200,000.00%2M | -100.22%-1K | 78.40%446K | -96.58%250K | -16.01%7.3M | -75.93%8.69M | 54.97%36.11M |
Operating cash flow | -136.80%-1.68B | 53.90%-708.39M | -21.86%-1.54B | -185.33%-1.26B | 231.01%1.48B | -101.05%-1.13B | -23.86%-561.06M | -212.78%-452.97M | 185.64%401.65M | -89.84%-468.98M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 90.84%-11.53M | -203.05%-125.83M | 35.86%-41.52M | -58.71%-64.74M | 30.05%-40.79M | -53.41%-58.31M | -22.35%-38.01M | -1,022.47%-31.07M | 93.25%-2.77M | -436.31%-40.99M |
Net intangibles purchase and sale | --0 | -9.68%-170K | 96.24%-155K | -2,556.13%-4.12M | ---155K | ---- | ---117K | --0 | 73.18%-232K | ---865K |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --281.88M | ---- | ---- |
Net changes in other investments | -49.51%154K | --305K | ---- | ---1.58M | ---- | ---- | 99.96%-1K | ---2.8M | ---- | 2,500.00%24K |
Investing cash flow | 90.95%-11.38M | -201.60%-125.7M | 40.83%-41.68M | -72.02%-70.43M | 29.79%-40.95M | -52.93%-58.31M | -115.38%-38.13M | 8,366.80%248M | 92.83%-3M | -387.71%-41.83M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 36.53%-152.02M | -317.60%-239.53M | 136.81%110.08M | -809.22%-299M | -32.46%42.16M | 184.78%62.42M | -115.29%-73.63M | 812.92%481.48M | 159.27%52.74M | 218.14%20.34M |
Net common stock issuance | 123.58%1.34B | -36.71%600.82M | -7.25%949.27M | -50.60%1.02B | 231.41%2.07B | 72.87%625.13M | 32.26%361.61M | -49.73%273.41M | 1,076.53%543.93M | -92.81%46.23M |
Net other fund-raising expenses | -262.80%-9.29M | 1.15%5.71M | --5.64M | ---- | 28,128.57%7.85M | -100.36%-28K | 783,000.00%7.83M | -99.98%1K | --6.27M | ---- |
Financing cash flow | 222.07%1.18B | -65.54%367.01M | 47.01%1.06B | -65.86%724.42M | 208.61%2.12B | 132.42%687.52M | -60.81%295.81M | 25.20%754.9M | 805.67%602.94M | -90.50%66.57M |
Net cash flow | ||||||||||
Beginning cash position | -11.49%3.38B | -11.20%3.82B | -12.53%4.3B | 262.67%4.92B | -26.99%1.36B | -14.11%1.86B | 33.00%2.16B | 159.27%1.62B | -41.29%626.74M | 74.44%1.07B |
Current changes in cash | -8.51%-506.81M | 9.00%-467.08M | 15.43%-513.3M | -117.06%-606.98M | 813.40%3.56B | -64.42%-498.82M | -155.17%-303.37M | -45.09%549.93M | 325.47%1B | -199.71%-444.23M |
Effect of exchange rate changes | -40.39%16.87M | -11.57%28.29M | 458.24%31.99M | -829.66%-8.93M | 157.09%1.22M | -34.42%-2.14M | 88.35%-1.6M | -304.40%-13.69M | -199.56%-3.39M | -66.21%3.4M |
Cash adjustments other than cash changes | 0.00%1K | --1K | ---- | -150.00%-1K | 200.00%2K | -100.00%-2K | ---1K | ---- | --1K | ---- |
End cash Position | -14.50%2.89B | -11.49%3.38B | -11.20%3.82B | -12.53%4.3B | 262.67%4.92B | -26.99%1.36B | -14.11%1.86B | 33.00%2.16B | 159.27%1.62B | -41.29%626.74M |
Free cash flow | -102.42%-1.69B | 47.13%-834.39M | -18.68%-1.58B | -192.62%-1.33B | 221.02%1.44B | -97.99%-1.19B | -23.79%-599.19M | -221.42%-484.04M | 178.04%398.65M | -100.58%-510.83M |
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