Renascience
4889
Ecomott
3987
Tecnisco
2962
Flight Solutions
3753
BlueMeme
4069
(FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|
Operating cash flow (Indirect Method) | ||
Cash from operating activities | -74.80%213.84M | 848.59M |
Net profit before non-cash adjustment | -4.99%713.04M | --750.47M |
Total adjustment of non-cash items | -458.75%-36.45M | --10.16M |
-Depreciation and amortization | 69.89%3.11M | --1.83M |
-Disposal profit | -2,509.42%-27.97M | ---1.07M |
-Net exchange gains and losses | -228.41%-3.41M | --2.65M |
-Other non-cash items | -221.14%-8.17M | --6.75M |
Changes in working capital | -626.05%-462.75M | --87.97M |
-Change in receivables | 129.55%175.73M | ---594.61M |
-Change in inventory | -357.07%-116.8M | ---25.55M |
-Change in prepaid assets | -47.63%-120.54M | ---81.65M |
-Change in payables | -151.40%-404.07M | --786.19M |
-Provision for loans, leases and other losses | -18.75%2.92M | --3.6M |
Dividends paid (cash flow from operating activities) | ||
Dividends received (cash flow from operating activities) | ||
Interest paid (cash flow from operating activities) | -1.95%-1.1M | -1.08M |
Interest received (cash flow from operating activities) | 100.00%8K | 4K |
Tax refund paid | -208.66%-361.35M | -117.07M |
Other operating cash inflow (outflow) | 0 | 0 |
Operating cash flow | -120.34%-148.6M | --730.45M |
Investing cash flow | ||
Net PPE purchase and sale | -23.23%-10.16M | ---8.24M |
Net investment product transactions | 72.00%-41.88M | ---149.56M |
Advance cash and loans provided to other parties | --0 | ---50M |
Repayment of advance payments to other parties and cash income from loans | 1,251.35%50M | --3.7M |
Net changes in other investments | -302.71%-32.93M | ---8.18M |
Investing cash flow | 83.53%-34.97M | ---212.28M |
Financing cash flow | ||
Net issuance payments of debt | -101.07%-1.45M | --135.05M |
Net common stock issuance | --0 | --20.05M |
Financing cash flow | -100.93%-1.45M | --155.1M |
Net cash flow | ||
Beginning cash position | 170.76%1.07B | --394.27M |
Current changes in cash | -127.48%-185.02M | --673.26M |
Cash adjustments other than cash changes | ---2K | ---- |
End cash Position | -17.33%882.51M | --1.07B |
Free cash flow | -121.98%-158.76M | --722.2M |
Currency Unit | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP |