(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 | -69.30%317.72M | 513.22%1.04B | -159.35%-250.49M | 1,182.32%422.08M | -85.07%32.92M | 6.39%220.5M | -55.94%207.26M | 80.84%470.39M | 1,741.62%260.11M | 104.39%14.12M |
Net profit before non-cash adjustment | -75.11%181.04M | 186.61%727.47M | 23,577.15%253.82M | -98.82%1.07M | -34.76%90.75M | 262.14%139.09M | -67.55%38.41M | -7.24%118.35M | 561.05%127.59M | -209.02%-27.67M |
Total adjustment of non-cash items | -38.61%42.83M | 124.87%69.77M | -23.84%31.03M | -39.22%40.74M | -31.32%67.03M | 6.69%97.59M | 3.80%91.47M | 0.37%88.12M | 55.21%87.8M | 428.46%56.57M |
-Depreciation and amortization | -11.03%48.69M | -11.30%54.72M | -20.00%61.7M | -4.96%77.13M | -2.23%81.15M | 11.06%83M | 6.97%74.73M | -8.69%69.86M | 41.10%76.51M | 45.85%54.23M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -939.43%-2.56M | -116.35%-246K |
-Disposal profit | -89.20%236K | 187.30%2.19M | -416.84%-2.5M | -65.11%790K | -10.62%2.26M | 403.58%2.53M | -10.66%503K | -85.09%563K | 206.24%3.78M | 24,560.00%1.23M |
-Net exchange gains and losses | 31.72%-13.5M | -34.28%-19.77M | -295.14%-14.73M | 2,196.11%7.55M | -113.31%-360K | -69.61%2.71M | 65.55%8.9M | 1,639.81%5.38M | 108.61%309K | 26.61%-3.59M |
-Remuneration paid in stock | 27.67%10.26M | 50,318.75%8.04M | -101.43%-16K | -58.44%1.12M | 71.11%2.7M | -69.45%1.58M | -48.34%5.16M | 140.03%9.98M | --4.16M | ---- |
-Other non-cash items | -111.59%-2.85M | 283.13%24.59M | 70.71%-13.43M | -144.89%-45.84M | -340.77%-18.72M | 256.32%7.78M | -6.95%2.18M | -58.14%2.35M | 13.31%5.6M | 119.65%4.94M |
Changes in working capital | -60.54%93.85M | 144.43%237.82M | -240.78%-535.33M | 404.56%380.27M | -671.34%-124.86M | -120.92%-16.19M | -70.68%77.37M | 490.11%263.91M | 402.83%44.72M | 95.87%-14.77M |
-Change in receivables | 7.71%484.63M | 145.18%449.95M | -2,061.53%-995.83M | -40.09%50.77M | 274.67%84.75M | -198.24%-48.52M | 4,593.99%49.39M | 93.05%-1.1M | -232.79%-15.8M | 72.81%-4.75M |
-Change in inventory | 74.47%39.85M | 975.21%22.84M | -115.25%-2.61M | 136.52%17.11M | -2,767.16%-46.86M | -88.75%1.76M | --15.62M | ---- | ---- | ---- |
-Change in prepaid assets | -408.64%-205.64M | 137.89%66.63M | -135.99%-175.87M | 447.70%488.59M | -18.74%-140.52M | -1,118.46%-118.34M | -105.43%-9.71M | 524.99%178.71M | 188.01%28.59M | 91.40%-32.49M |
-Change in payables | -20.61%-358.32M | -146.69%-297.09M | 1,521.91%636.36M | -434.12%-44.75M | -153.09%-8.38M | -51.05%15.78M | 1,832.62%32.24M | 87.62%-1.86M | -157.50%-15.03M | 96.54%26.14M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 270.73%17.57M | --4.74M |
-Provision for loans, leases and other losses | 93.86%-125K | -382.64%-2.04M | 847.37%720K | -94.52%76K | 639.30%1.39M | -140.99%-257K | 117.71%627K | --288K | ---- | ---- |
-Changes in other current assets | 5,493.90%133.45M | -230.62%-2.47M | 101.44%1.89M | -763.58%-131.52M | -111.42%-15.23M | 1,335.28%133.39M | -112.29%-10.8M | 198.93%87.87M | 449.45%29.4M | -134.43%-8.41M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 14.17%-5.07M | -8.93%-5.9M | -10.91%-5.42M | -32.65%-4.88M | -13.54%-3.68M | 21.84%-3.24M | 11.54%-4.15M | 29.15%-4.69M | -7.03%-6.62M | -63.58%-6.19M |
Interest received (cash flow from operating activities) | 41.72%2.11M | -9.69%1.49M | 16.76%1.65M | -28.84%1.41M | 38.85%1.99M | 45.13%1.43M | -18.31%986K | 6.34%1.21M | 6.07%1.14M | 150.00%1.07M |
Tax refund paid | -190.03%-320.26M | -1,299.60%-110.42M | 166.67%9.21M | 80.09%-13.81M | -961.85%-69.35M | 115.18%8.05M | -17.37%-53M | -212.51%-45.15M | -227.19%-14.45M | 124.99%11.36M |
Other operating cash inflow (outflow) | 0 | 0.00%1K | 1K | 0 | 0 | 0 | -1K | 0 | 1K | 0 |
Operating cash flow | -100.60%-5.49M | 475.53%920.23M | -160.53%-245.05M | 1,161.55%404.8M | -116.82%-38.13M | 50.06%226.73M | -64.17%151.1M | 75.60%421.75M | 1,079.13%240.18M | 105.50%20.37M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 68.89%-12.22M | -349.14%-39.28M | -62.28%-8.75M | 92.48%-5.39M | 1.52%-71.67M | -74.65%-72.78M | -158.77%-41.67M | 67.40%-16.1M | 23.81%-49.39M | -63.65%-64.83M |
Net intangibles purchase and sale | 51.78%-13.15M | -140.58%-27.27M | -5.93%-11.33M | 57.97%-10.7M | -210.59%-25.46M | 85.02%-8.2M | -122.72%-54.71M | 40.42%-24.57M | 66.93%-41.23M | -375.95%-124.69M |
Net investment product transactions | -773.40%-20.1M | -366.73%-2.3M | 92.50%-493K | -113.43%-6.57M | 802.77%48.93M | 86.07%-6.96M | ---50M | ---- | ---3M | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---37.65M | ---- | -1,319.35%-22M | ---1.55M | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 52.04%3.94M | 17.82%2.59M | -90.09%2.2M | 909.09%22.2M | 0.00%2.2M | 509.42%2.2M | -63.72%361K | --995K | ---- | ---- |
Net changes in other investments | -159.83%-1.88M | 103.83%3.14M | 184.61%1.54M | -71.93%-1.82M | -305.04%-1.06M | 103.23%516K | -225.43%-15.97M | -731.86%-4.91M | 97.83%-590K | -58.19%-27.17M |
Investing cash flow | 31.24%-43.4M | -274.95%-63.12M | -638.61%-16.83M | 97.31%-2.28M | 0.61%-84.7M | 53.68%-85.22M | -298.84%-183.99M | 51.03%-46.13M | 56.52%-94.21M | -183.58%-216.69M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 85.26%-42M | -180.65%-284.94M | 201.02%353.29M | -63.74%117.36M | 339.80%323.7M | -906.62%-134.99M | 86.13%-13.41M | -26.09%-96.66M | -121.32%-76.66M | -19.53%359.49M |
Net common stock issuance | ---35K | --0 | -101.56%-156K | 126.46%9.99M | 211.22%4.41M | -5.66%1.42M | -63.15%1.5M | -41.35%4.08M | 37.90%6.95M | -46.59%5.04M |
Cash dividends paid | -130.51%-57.52M | -89,017.86%-24.95M | 99.77%-28K | -0.68%-12.35M | -0.78%-12.26M | 0.37%-12.17M | -1.20%-12.21M | 0.54%-12.07M | -2.72%-12.13M | ---11.81M |
Net other fund-raising expenses | ---- | ---- | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- | 200.00%1K | 0.00%-1K |
Financing cash flow | 67.87%-99.55M | -187.76%-309.89M | 207.04%353.11M | -63.59%115M | 316.72%315.85M | -504.20%-145.74M | 76.95%-24.12M | -27.87%-104.65M | -123.20%-81.84M | -22.68%352.72M |
Net cash flow | ||||||||||
Beginning cash position | 34.71%2.3B | 8.12%1.71B | 47.07%1.58B | 21.76%1.07B | -1.34%882.54M | -6.57%894.48M | 37.11%957.36M | 8.83%698.26M | 39.92%641.59M | 8.39%458.53M |
Current changes in cash | -127.13%-148.45M | 499.83%547.22M | -82.37%91.23M | 168.13%517.53M | 4,665.07%193.01M | 92.58%-4.23M | -121.04%-57.02M | 322.55%270.97M | -59.00%64.13M | 1,564.88%156.4M |
Effect of exchange rate changes | -23.04%35.34M | 23.71%45.93M | 417.35%37.13M | -1,122.47%-11.7M | 87.60%-957K | -31.72%-7.72M | 50.64%-5.86M | -59.09%-11.87M | -139.29%-7.46M | -27.21%18.99M |
Cash adjustments other than cash changes | ---1K | ---- | ---1K | ---- | ---1K | ---- | ---1K | ---- | -100.03%-2K | 767,600.00%7.68M |
End cash Position | -4.91%2.19B | 34.71%2.3B | 8.12%1.71B | 47.07%1.58B | 21.76%1.07B | -1.34%882.54M | -6.57%894.48M | 37.11%957.36M | 8.83%698.26M | 39.92%641.59M |
Free cash flow | -103.61%-30.86M | 421.96%853.67M | -168.21%-265.15M | 387.37%388.71M | -192.80%-135.26M | 166.56%145.76M | -85.65%54.68M | 154.81%381.08M | 188.30%149.56M | 61.20%-169.37M |
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