(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 | -38.81%-299.41M | -11.04%-215.7M | -14.75%-194.26M | -3,893.05%-169.28M | 102.75%4.46M | 36.62%-162.58M | -348.16%-256.51M | -105.63%-57.24M | 138.64%1.02B | 426.24M |
Net profit before non-cash adjustment | -45.41%-419.04M | -55.08%-288.18M | -4.95%-185.82M | -142.60%-177.06M | 73.32%-72.98M | 37.74%-273.58M | -299.48%-439.38M | -112.95%-109.99M | 64.15%849.45M | --517.48M |
Total adjustment of non-cash items | 68.49%64.31M | 479.12%38.17M | -121.97%-10.07M | 81.14%45.84M | -76.56%25.3M | -48.77%107.97M | 1,089.59%210.74M | -126.57%-21.3M | -16.89%80.16M | --96.44M |
-Depreciation and amortization | 43.58%19.23M | 33.90%13.39M | 80.25%10M | 124.56%5.55M | -76.11%2.47M | -38.50%10.34M | -32.23%16.82M | -23.79%24.82M | -9.83%32.57M | --36.12M |
-Reversal of impairment losses recognized in profit and loss | --0 | -9.94%13.62M | 854.61%15.12M | -90.43%1.58M | -71.06%16.56M | 39.32%57.22M | 92.76%41.07M | 73.08%21.31M | --12.31M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -82.89%18.84M | --110.07M |
-Disposal profit | ---- | ---- | -152.38%-24M | --45.82M | ---- | -99.95%55K | 10,366.32%100.06M | --956K | ---- | --4.17M |
-Other non-cash items | 304.01%45.08M | 199.71%11.16M | -57.31%-11.19M | -213.37%-7.11M | -84.45%6.28M | -23.58%40.35M | 177.21%52.8M | -515.82%-68.38M | 130.50%16.44M | ---53.92M |
Changes in working capital | 61.24%55.32M | 2,008.60%34.31M | 104.27%1.63M | -172.99%-38.06M | 1,620.22%52.14M | 110.88%3.03M | -137.63%-27.87M | -15.44%74.05M | 146.66%87.57M | ---187.68M |
-Change in receivables | 6.30%10.5M | 1,272.80%9.88M | 90.05%-842K | -178.33%-8.46M | -75.47%10.81M | -9.43%44.06M | -55.08%48.65M | -24.96%108.31M | 146.24%144.34M | ---312.15M |
-Change in inventory | -1,718.60%-5.97M | 92.80%-328K | -139.36%-4.56M | 7.22%11.58M | -52.47%10.8M | 5,954.12%22.71M | -103.54%-388K | -78.92%10.95M | 534.88%51.95M | ---11.95M |
-Change in payables | 218.96%50.16M | 196.68%15.73M | 120.29%5.3M | -184.51%-26.13M | 178.28%30.91M | -2.99%-39.49M | 31.60%-38.35M | 40.20%-56.06M | -162.76%-93.75M | --149.39M |
-Change in accrued expense | 11.60%5.06M | 28.82%4.53M | 128.60%3.52M | -935.77%-12.31M | 95.03%-1.19M | 31.90%-23.89M | -530.20%-35.08M | -24.88%8.16M | -28.48%10.86M | --15.18M |
-Provision for loans, leases and other losses | -202.03%-1.16M | 175.03%1.13M | -80.62%-1.51M | -7.18%-836K | 18.75%-780K | ---960K | ---- | ---- | ---- | ---- |
-Changes in other current assets | -197.45%-3.28M | 1,285.56%3.37M | 85.10%-284K | -219.72%-1.91M | 165.78%1.59M | 122.19%599K | -200.00%-2.7M | 110.46%2.7M | 8.27%-25.82M | ---28.15M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 22.48%-231K | 21.16%-298K | 60.50%-378K | 61.87%-957K | 38.60%-2.51M | 35.62%-4.09M | 29.41%-6.35M | -35.44%-9M | 1.26%-6.64M | -6.73M |
Interest received (cash flow from operating activities) | -20.00%4K | -28.57%5K | -30.00%7K | -16.67%10K | -78.57%12K | -77.87%56K | 48.82%253K | -5.03%170K | 105.75%179K | 87K |
Tax refund paid | -75.23%-750K | -294.55%-428K | 113.04%220K | -51.16%-1.69M | 67.47%-1.12M | -102.66%-3.43M | 143.93%128.88M | 15.67%-293.39M | -466.57%-347.92M | -61.41M |
Other operating cash inflow (outflow) | 200.00%1K | -1K | 0 | 0 | 1K | 0 | 46.73%-23.8M | -4,467,000.00%-44.67M | 200.00%1K | -1K |
Operating cash flow | -38.80%-300.39M | -11.32%-216.42M | -13.08%-194.41M | -20,325.65%-171.92M | 100.50%850K | -7.95%-170.05M | 61.02%-157.52M | -160.97%-404.12M | 85.04%662.79M | --358.19M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -197.91%-6.12M | 92.79%-2.05M | -1,976.38%-28.49M | 80.28%-1.37M | -291.18%-6.96M | 119.17%3.64M | 26.60%-18.99M | 5.42%-25.87M | -340.62%-27.35M | ---6.21M |
Net intangibles purchase and sale | ---- | ---- | 85.38%18.71M | 174.01%10.09M | ---13.63M | ---- | -2,237.94%-29.46M | ---1.26M | ---- | ---10.83M |
Net business purchase and sale | ---- | ---- | 96.48%-1.93M | ---54.93M | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | ---- | ---- | ---- | --1M | ---- | -52.15%90M | 334.78%188.09M | ---80.11M | ---- | ---- |
Net changes in other investments | 79.69%-596K | 59.08%-2.94M | 81.84%-7.17M | -1,296.78%-39.49M | -128.50%-2.83M | 45.17%9.92M | 102.92%6.83M | -3,362.33%-233.98M | 94.73%-6.76M | ---128.21M |
Investing cash flow | -34.60%-6.72M | 73.59%-4.99M | 77.70%-18.89M | -261.64%-84.7M | -122.61%-23.42M | -29.30%103.56M | 142.93%146.48M | -900.45%-341.22M | 76.52%-34.11M | ---145.25M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,041.67%45.2M | 70.95%-4.8M | 87.59%-16.53M | 16.78%-133.13M | 12.31%-159.97M | 40.19%-182.43M | -389.21%-305.02M | -114.18%-62.35M | 187.50%439.61M | --152.91M |
Net common stock issuance | 189.84%300.85M | --103.8M | --0 | ---- | -71.16%87.08M | 1,996.90%301.95M | 8.25%14.4M | -93.23%13.3M | 1,503.86%196.51M | ---14M |
Net other fund-raising expenses | -47.49%1.48M | --2.83M | ---- | 279,200.00%2.79M | -100.00%1K | --36.95M | ---- | ---- | 177,200.00%1.77M | ---1K |
Financing cash flow | 241.30%347.54M | 716.19%101.83M | 87.32%-16.53M | -78.81%-130.34M | -146.59%-72.9M | 153.84%156.47M | -492.54%-290.62M | -107.69%-49.05M | 359.21%637.89M | --138.91M |
Net cash flow | ||||||||||
Beginning cash position | -49.29%123.03M | -48.65%242.62M | -45.03%472.44M | -10.00%859.4M | 10.40%954.87M | -25.86%864.89M | -40.51%1.17B | 182.41%1.96B | 102.73%694.36M | --342.51M |
Current changes in cash | 133.81%40.43M | 47.97%-119.58M | 40.61%-229.83M | -305.34%-386.96M | -206.10%-95.47M | 129.83%89.98M | 62.03%-301.66M | -162.72%-794.39M | 259.97%1.27B | --351.85M |
Cash adjustments other than cash changes | ---- | ---1K | ---- | 0.00%-1K | -150.00%-1K | --2K | ---- | -200.00%-1K | --1K | ---- |
End cash Position | 32.86%163.47M | -49.29%123.03M | -48.65%242.62M | -45.03%472.44M | -10.00%859.4M | 10.40%954.87M | -25.86%864.89M | -40.51%1.17B | 182.41%1.96B | --694.36M |
Free cash flow | -40.29%-306.51M | 4.26%-218.47M | -31.68%-228.2M | -777.73%-173.29M | 88.52%-19.74M | 19.07%-171.91M | 50.75%-212.41M | -167.87%-431.25M | 86.26%635.44M | --341.16M |
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