(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|
Operating cash flow (Indirect Method) | ||
Cash from operating activities | -65.55%531.01M | 1.54B |
Net profit before non-cash adjustment | -39.78%586.56M | --974.08M |
Total adjustment of non-cash items | 11.96%430.19M | --384.25M |
-Depreciation and amortization | 30.23%344.53M | --264.55M |
-Disposal profit | 167.30%132.61M | --49.61M |
-Net exchange gains and losses | -53.90%-848K | ---551K |
-Other non-cash items | -165.26%-46.1M | --70.64M |
Changes in working capital | -365.62%-485.74M | --182.87M |
-Change in receivables | 26.70%-172.66M | ---235.55M |
-Change in inventory | -54,548.85%-141.57M | --260K |
-Change in prepaid assets | -107.57%-5.33M | --70.39M |
-Change in payables | -177.15%-205.1M | --265.84M |
-Change in accrued expense | -150.77%-53.1M | --104.58M |
-Provision for loans, leases and other losses | 159.64%13.51M | ---22.65M |
-Changes in other current assets | --78.51M | --0 |
Dividends paid (cash flow from operating activities) | ||
Dividends received (cash flow from operating activities) | ||
Interest paid (cash flow from operating activities) | -2.97%-2.84M | -2.76M |
Interest received (cash flow from operating activities) | 106.69%2.78M | 1.35M |
Tax refund paid | -12.48%-364.5M | -324.07M |
Other operating cash inflow (outflow) | 0 | -2K |
Operating cash flow | -86.31%166.46M | --1.22B |
Investing cash flow | ||
Net PPE purchase and sale | 20.81%-364.47M | ---460.26M |
Net intangibles purchase and sale | 87.45%-12.89M | ---102.68M |
Net business purchase and sale | 74.82%-1M | ---3.97M |
Net investment product transactions | 40,100.00%30M | ---75K |
Advance cash and loans provided to other parties | --0 | ---26.03M |
Repayment of advance payments to other parties and cash income from loans | 425.54%3.42M | --650K |
Net changes in other investments | -90.33%-47.3M | ---24.85M |
Investing cash flow | 36.45%-392.24M | ---617.22M |
Financing cash flow | ||
Net issuance payments of debt | 104.19%22.19M | ---529.25M |
Net common stock issuance | --1.2M | --0 |
Net other fund-raising expenses | ---- | ---1M |
Financing cash flow | 104.41%23.39M | ---530.25M |
Net cash flow | ||
Beginning cash position | 3.09%2.29B | --2.23B |
Current changes in cash | -396.55%-202.4M | --68.25M |
Effect of exchange rate changes | 53.90%848K | --551K |
Cash adjustments other than cash changes | -200.00%-1K | --1K |
End cash Position | -8.78%2.09B | --2.29B |
Free cash flow | -132.67%-213.26M | --652.78M |
Currency Unit | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP |
No Data