(FY)Dec 20, 2023 | (FY)Dec 20, 2022 | (FY)Dec 20, 2021 | (FY)Dec 20, 2020 | (FY)Dec 20, 2019 | (FY)Dec 20, 2018 | (FY)Dec 20, 2017 | (FY)Dec 20, 2016 | (FY)Dec 20, 2015 | (FY)Dec 20, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -118.46%-45.42M | 338.26%246.06M | 205.09%56.14M | -116.22%-53.43M | 3,127.15%329.45M | -104.57%-10.88M | -34.80%238.39M | 1,916.94%365.6M | -137.70%-20.12M | 170.16%53.37M |
Net profit before non-cash adjustment | -387.59%-122.76M | -83.48%42.69M | 141.92%258.35M | -914.91%-616.3M | -148.33%-60.72M | 1,084.52%125.64M | 176.16%10.61M | -127.93%-13.93M | 33.84%49.88M | 136.63%37.27M |
Total adjustment of non-cash items | 1,720.49%120.92M | -94.94%6.64M | -38.36%131.26M | 56.73%212.93M | -8.64%135.86M | 56.71%148.72M | -68.68%94.9M | 132.63%302.96M | 81.17%130.23M | -53.30%71.89M |
-Depreciation and amortization | 11.18%117.8M | -16.46%105.95M | 13.31%126.82M | 3.83%111.93M | -1.00%107.8M | -15.34%108.88M | -19.70%128.61M | 23.54%160.16M | 10.41%129.64M | 2.74%117.41M |
-Reversal of impairment losses recognized in profit and loss | 277.94%14.48M | -27.46%3.83M | -98.13%5.28M | 1,743.42%282.01M | 137.58%15.3M | -42.67%6.44M | -89.56%11.23M | 2,271.44%107.55M | -77.73%4.54M | 91.15%20.36M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 369.75%10.22M | -74.63%2.18M | -63.93%8.57M |
-Disposal profit | 1,821.31%98.93M | --5.15M | --0 | 1,298.74%20.04M | 330.33%1.43M | 223.30%333K | -74.25%103K | -78.32%400K | 1,011.45%1.85M | -79.40%166K |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 65.82%41.66M | -12.95%25.12M | --28.86M |
-Other non-cash items | -1.84%-110.29M | -12,715.50%-108.29M | 99.58%-845K | -1,873.96%-201.04M | -65.72%11.33M | 173.40%33.06M | -164.65%-45.04M | 48.56%-17.02M | 68.03%-33.09M | -2,436.07%-103.49M |
Changes in working capital | -122.15%-43.57M | 159.00%196.73M | -195.29%-333.46M | 37.60%349.93M | 189.15%254.31M | -314.65%-285.24M | 73.55%132.89M | 138.24%76.57M | -258.96%-200.23M | 56.51%-55.78M |
-Change in receivables | -83.46%40.34M | 160.70%243.9M | -304.92%-401.79M | 8.77%196.07M | 217.83%180.26M | -203.89%-152.99M | 19.09%147.26M | 170.56%123.65M | -204.17%-175.25M | 55.08%-57.62M |
-Change in inventory | -50.05%-88.36M | -144.57%-58.89M | 16.96%132.14M | 159.54%112.97M | 157.50%43.53M | 46.92%-75.7M | -226.22%-142.61M | 291.00%112.98M | 29.93%-59.15M | -188.36%-84.42M |
-Change in payables | -52.45%-13.89M | 73.00%-9.11M | -1,179.53%-33.75M | -115.22%-2.64M | 119.53%17.33M | -195.97%-88.72M | 157.75%92.44M | -568.40%-160.07M | -60.38%34.17M | 194.71%86.26M |
-Provision for loans, leases and other losses | -11.94%18.34M | 169.32%20.83M | -169.04%-30.05M | 230.02%43.53M | -58.99%13.19M | -10.16%32.16M | --35.8M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 1.46%-9.58M | 4.19%-9.72M | -4.08%-10.14M | -7.90%-9.74M | 2.82%-9.03M | 21.41%-9.29M | 15.47%-11.83M | -19.43%-13.99M | -5.30%-11.71M | 1.86%-11.12M |
Interest received (cash flow from operating activities) | -15.87%8.23M | 35.18%9.79M | -1.07%7.24M | -8.99%7.32M | 3.40%8.04M | -0.36%7.78M | -0.88%7.8M | -5.25%7.87M | 42.45%8.31M | 5.90%5.83M |
Tax refund paid | 117.21%10.02M | -4,996.89%-58.22M | -82.55%1.19M | 110.15%6.81M | -218.57%-67.13M | -17.69%-21.07M | -84.50%-17.9M | 23.43%-9.7M | 8.12%-12.67M | -57.41%-13.79M |
Other operating cash inflow (outflow) | -79.52%9.26M | -59.16%45.23M | 11.51%110.75M | 19,762.80%99.31M | 0.20%500K | 0.00%499K | -97.73%499K | 45.44%22M | 60.56%15.13M | 942,200.00%9.42M |
Operating cash flow | -111.78%-27.47M | 41.14%233.13M | 228.55%165.18M | -80.80%50.28M | 894.06%261.82M | -115.20%-32.97M | -41.64%216.97M | 1,864.18%371.78M | -148.22%-21.07M | 148.21%43.71M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -141.24%-136.21M | -607.94%-56.47M | 73.51%-7.98M | -118.25%-30.11M | 1,484.59%165M | 10.77%-11.92M | 77.66%-13.36M | -249.64%-59.78M | 65.15%-17.1M | -36.79%-49.06M |
Net intangibles purchase and sale | -28.51%-39.59M | -184.73%-30.81M | ---10.82M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 166.82%5.02M | -168.49%-7.51M | 227.15%10.96M | -138.79%-8.62M | 369.50%22.23M | -109.91%-8.25M | 500.42%83.22M | 73.28%-20.78M | -144.04%-77.78M | 914.16%176.59M |
Net changes in other investments | 488.75%105.95M | 90,080.00%18M | 99.57%-20K | 98.32%-4.64M | -67,373.90%-275.82M | -92.74%410K | 132.45%5.65M | -117.90%-17.41M | 219.06%97.28M | -212.19%-81.71M |
Investing cash flow | 15.56%-64.84M | -877.57%-76.79M | 81.88%-7.86M | 51.06%-43.36M | -348.50%-88.6M | -126.16%-19.75M | 177.08%75.52M | -4,167.08%-97.98M | -94.74%2.41M | 200.00%45.83M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -0.37%-58.89M | -144.82%-58.67M | 597.22%130.91M | -218.30%-26.33M | 114.65%22.26M | -629.19%-151.96M | 113.57%28.72M | -191.48%-211.57M | 810.83%231.28M | 18,634.31%25.39M |
Net common stock issuance | --0 | ---17K | --0 | ---- | ---- | -250.00%-42K | ---12K | ---- | ---16K | ---- |
Cash dividends paid | 39.58%-17.84M | -66.55%-29.52M | -0.65%-17.72M | 40.00%-17.61M | -67.26%-29.35M | 0.00%-17.55M | 0.00%-17.55M | 0.00%-17.55M | 0.00%-17.55M | 0.00%-17.55M |
Net other fund-raising expenses | -11.28%-64.31M | -9.69%-57.79M | -71.69%-52.68M | 52.93%-30.68M | 5.75%-65.19M | 14.60%-69.17M | 8.65%-81M | -18.81%-88.67M | -42.86%-74.63M | 3.18%-52.24M |
Financing cash flow | 3.40%-141.04M | -341.30%-146M | 181.08%60.5M | -3.23%-74.62M | 69.72%-72.29M | -241.81%-238.72M | 78.02%-69.84M | -328.50%-317.79M | 413.24%139.08M | 38.04%-44.4M |
Net cash flow | ||||||||||
Beginning cash position | 3.22%713.63M | 47.39%691.35M | -13.42%469.07M | 24.05%541.8M | -40.08%436.75M | 45.35%728.93M | -9.96%501.51M | 27.15%556.97M | 14.30%438.05M | -24.92%383.24M |
Current changes in cash | -2,355.87%-233.35M | -95.25%10.34M | 421.72%217.83M | -167.08%-67.71M | 134.63%100.94M | -230.90%-291.45M | 606.19%222.64M | -136.53%-43.98M | 166.81%120.42M | 130.69%45.13M |
Effect of exchange rate changes | -58.01%5.01M | 168.15%11.94M | 188.61%4.45M | -222.36%-5.02M | 664.79%4.11M | -115.21%-727K | 141.62%4.78M | -670.22%-11.48M | -115.40%-1.49M | -51.25%9.68M |
Cash adjustments other than cash changes | -150.00%-1K | 100.00%2K | --1K | ---- | 0.00%-1K | -200.00%-1K | 200.00%1K | ---1K | ---- | ---- |
End cash Position | -32.00%485.3M | 3.22%713.63M | 47.39%691.35M | -13.42%469.07M | 24.05%541.8M | -40.08%436.75M | 45.35%728.93M | -9.96%501.51M | 27.15%556.97M | 14.30%438.05M |
Free cash flow | -239.38%-203.28M | -0.36%145.85M | 625.75%146.38M | -90.97%20.17M | 543.10%223.41M | -124.76%-50.42M | -34.74%203.61M | 891.07%312.01M | -636.80%-39.44M | 95.77%-5.35M |
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
No Data