(Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -2.75%-448M | 23.16%-627M | 35.62%-2.91B | -49.23%-1.06B | 54.57%-592M | 62.09%-436M | 39.47%-816M | 9.81%-4.51B | 60.52%-711M | -19.43%-1.3B |
Net profit before non-cash adjustment | 22.01%-457M | -241.63%-2.51B | 31.97%-3.63B | -50.42%-1.6B | 32.86%-709M | 67.41%-586M | 48.06%-735M | -19.45%-5.33B | -34.82%-1.06B | 43.47%-1.06B |
Total adjustment of non-cash items | 617.50%287M | 6,773.91%1.58B | -8.57%672M | 282.31%497M | -43.15%112M | -87.54%40M | -73.56%23M | 256.05%735M | 121.74%130M | -66.21%197M |
-Depreciation and amortization | -8.86%72M | -48.23%73M | -41.97%224M | -170.87%-73M | -23.76%77M | -14.13%79M | 56.67%141M | 47.33%386M | 53.73%103M | 55.38%101M |
-Share of associates | --1M | --0 | 33.33%-2M | --0 | ---2M | --0 | --0 | -200.00%-3M | 0.00%1M | --0 |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Other non-cash items | 648.72%214M | 1,377.97%1.51B | 27.84%450M | 2,092.31%570M | -61.46%37M | -117.11%-39M | -6,000.00%-118M | 147.83%352M | 103.90%26M | -81.47%96M |
Changes in working capital | -352.73%-278M | 391.35%303M | -40.96%49M | -82.73%38M | 101.13%5M | -66.36%110M | -420.00%-104M | 218.57%83M | 152.88%220M | -328.87%-444M |
-Change in receivables | -192.80%-232M | 62.16%-14M | -115.38%-20M | -108.57%-219M | -109.86%-14M | 47.06%250M | 51.95%-37M | 200.00%130M | -36.36%-105M | 175.13%142M |
-Change in payables | -52.04%-149M | 230.19%69M | 57.89%-56M | -66.12%41M | 109.22%54M | -151.31%-98M | -137.59%-53M | -269.44%-133M | 135.69%121M | -258.81%-586M |
-Changes in other current assets | -50.00%12M | 650.00%225M | 337.50%210M | 37.89%222M | -371.43%-66M | 160.00%24M | 150.85%30M | 157.14%48M | 347.69%161M | 81.58%-14M |
-Changes in other current liabilities | 237.88%91M | 152.27%23M | -323.68%-85M | -113.95%-6M | 121.43%31M | -1,200.00%-66M | -76.00%-44M | -78.89%38M | -33.85%43M | -84.44%14M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 18.00%-41M | 77.78%-2M | 12.05%-73M | -150.00%-25M | 210.00%11M | 1.96%-50M | 25.00%-9M | -3.75%-83M | 0.00%-10M | 0.00%-10M |
Interest received (cash flow from operating activities) | 9M | 275.00%15M | 1,300.00%14M | 600.00%7M | 3M | 0 | 4M | 1M | 1M | 0 |
Tax refund paid | 0.00%-2M | 66.67%-2M | -14.29%-8M | 0 | 0 | -2M | 14.29%-6M | -16.67%-7M | 0 | 0 |
Other operating cash inflow (outflow) | -200.00%-1M | -99.33%1M | 150M | 1M | -1M | 150.00%1M | 7,350.00%149M | 0 | 0 | 0 |
Operating cash flow | 0.82%-483M | 9.29%-615M | 38.67%-2.82B | -49.72%-1.08B | 55.90%-579M | 59.52%-487M | 50.33%-678M | 9.59%-4.6B | 60.22%-720M | -19.36%-1.31B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 80.95%-4M | -400.00%-5M | 87.92%-25M | 84.21%-3M | --0 | 66.13%-21M | 98.61%-1M | 29.35%-207M | 9.52%-19M | 3.57%-54M |
Net intangibles purchase and sale | -29,100.00%-292M | --0 | 94.55%-3M | ---1M | --0 | 0.00%-1M | 98.18%-1M | -685.71%-55M | --0 | --1M |
Net investment product transactions | -1,186.96%-250M | 95.09%-26M | -90.08%-1.15B | -12.66%-89M | -2,538.10%-554M | 105.84%23M | -377.48%-530M | -39.72%-605M | 51.83%-79M | -5.00%-21M |
Advance cash and loans provided to other parties | ---- | ---337M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net changes in other investments | ---- | ---- | 235.71%57M | --0 | --0 | 900.00%8M | 228.95%49M | -1,300.00%-42M | 0.00%-2M | ---1M |
Investing cash flow | -2,433.33%-210M | 23.81%-368M | -23.32%-1.12B | 7.00%-93M | -638.67%-554M | 101.97%9M | -75.00%-483M | -23.51%-909M | 46.52%-100M | 2.60%-75M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | 49.00%-2.55B | ---2.55B | --0 | ---- | ---- | ---5B | --0 | ---- |
Net common stock issuance | -6,500.00%-64M | 1,904.46%2.25B | 40.51%3.12B | --0 | 167.56%3B | 150.00%1M | --112M | -67.20%2.22B | 15,771.43%1.1B | -83.41%1.12B |
Increase or decrease of lease financing | -3.03%-34M | 2.86%-34M | 27.03%-135M | 8.33%-33M | 20.93%-34M | 38.89%-33M | 32.69%-35M | -50.41%-185M | -16.13%-36M | -38.71%-43M |
Net other fund-raising expenses | ---- | ---- | 523.82%2.91B | 1,286.76%943M | 2,331.25%778M | -36.16%203M | 1,947.92%983M | 32.39%466M | --68M | --32M |
Financing cash flow | 754.97%1.46B | 108.58%2.21B | 233.37%3.34B | -245.26%-1.64B | 196.32%3.75B | -34.73%171M | 26,600.00%1.06B | -135.80%-2.5B | 259.55%1.13B | -157.77%-3.89B |
Net cash flow | ||||||||||
Beginning cash position | 12.59%8.05B | -7.24%6.72B | -52.09%7.25B | 37.99%9.59B | -43.08%6.93B | -47.05%7.15B | -52.09%7.25B | 8.64%15.13B | -58.63%6.95B | 8.33%12.17B |
Current changes in cash | 350.49%769M | 1,315.84%1.23B | 92.44%-606M | -1,009.71%-2.81B | 149.52%2.61B | 78.06%-307M | 93.86%-101M | -788.91%-8.01B | 118.36%309M | -195.00%-5.28B |
Effect of exchange rate changes | -7.14%78M | 3,133.33%97M | -38.35%82M | -477.78%-52M | -14.55%47M | 23.53%84M | -84.21%3M | 232.50%133M | -147.37%-9M | 1,733.33%55M |
Cash adjustments other than cash changes | ---- | 200.00%1M | ---1M | ---- | ---- | ---- | ---1M | ---- | ---- | ---- |
End cash Position | 28.41%8.89B | 12.59%8.05B | -7.24%6.72B | -7.24%6.72B | 37.99%9.59B | -43.08%6.93B | -47.05%7.15B | -52.09%7.25B | -52.09%7.25B | -58.63%6.95B |
Free cash flow | -53.05%-779M | 8.82%-620M | 41.39%-2.85B | -46.41%-1.08B | 57.61%-579M | 59.79%-509M | 54.42%-680M | 9.76%-4.86B | 59.64%-739M | -18.17%-1.37B |
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