(FY)Jan 20, 2024 | (FY)Jan 20, 2023 | (FY)Jan 20, 2022 | (FY)Jan 20, 2021 | (FY)Jan 20, 2020 | (FY)Jan 20, 2019 | (FY)Jan 20, 2018 | (FY)Jan 20, 2017 | (FY)Jan 20, 2016 | (FY)Jan 20, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 1,825.55%1.69B | -94.96%87.58M | -21.45%1.74B | 86.05%2.21B | 71.41%1.19B | -58.70%693.99M | 235.36%1.68B | -75.79%501.12M | 68.86%2.07B | 153.79%1.23B |
Net profit before non-cash adjustment | -67.18%317.66M | -36.54%967.91M | 25.22%1.53B | 160.30%1.22B | 42.33%467.93M | -41.71%328.77M | 79.22%563.98M | -47.21%314.69M | -12.19%596.11M | -31.48%678.83M |
Total adjustment of non-cash items | -8.32%841.33M | 18.68%917.66M | 22.72%773.21M | -2.04%630.06M | 3.25%643.2M | -5.29%622.94M | 16.90%657.73M | -5.77%562.64M | 14.39%597.1M | 16.19%522M |
-Depreciation and amortization | 8.31%784.98M | 11.16%724.77M | 5.78%652.02M | 8.83%616.37M | 9.24%566.37M | -9.78%518.48M | 5.26%574.68M | 3.89%545.96M | 9.96%525.52M | 42.16%477.91M |
-Reversal of impairment losses recognized in profit and loss | 378.92%62.35M | 1,751.92%13.02M | -90.36%703K | 145.11%7.29M | -51.52%2.98M | 37.82%6.14M | -14.82%4.45M | -4.00%5.23M | --5.45M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -191.85%-10.42M | -81.48%11.35M |
-Disposal profit | -10,852.90%-129.68M | -74.39%1.21M | 159.02%4.71M | 113.85%1.82M | -14.44%-13.13M | -123.19%-11.47M | 54.58%-5.14M | -157.93%-11.32M | -212.77%-4.39M | -42.50%3.89M |
-Net exchange gains and losses | -104.44%-1.83M | 148.29%41.16M | 122.18%16.58M | -613.12%-74.74M | -208.22%-10.48M | -66.97%9.68M | 232.61%29.32M | -133.93%-22.11M | 290.97%65.16M | -30.67%-34.12M |
-Other non-cash items | -8.73%125.5M | 38.60%137.5M | 25.07%99.21M | -18.62%79.32M | -2.64%97.47M | 83.95%100.11M | 21.27%54.42M | 184.22%44.88M | -74.92%15.79M | -11.51%62.97M |
Changes in working capital | 129.34%527.48M | -221.14%-1.8B | -253.35%-559.88M | 365.57%365.11M | 130.43%78.42M | -156.17%-257.72M | 221.96%458.84M | -142.92%-376.21M | 3,410.91%876.61M | 102.61%24.97M |
-Change in receivables | -51.98%216.04M | 202.96%449.92M | -36.47%-436.99M | -207.36%-320.22M | 212.78%298.26M | -163.62%-264.46M | 226.79%415.67M | 136.39%127.2M | -241.33%-349.5M | 127.19%247.29M |
-Change in inventory | 127.70%279.42M | 25.18%-1.01B | -423.42%-1.35B | 471.29%416.84M | 4,520.90%72.96M | 100.68%1.58M | -17,764.25%-231.88M | -105.48%-1.3M | 103.38%23.7M | -340.93%-701.16M |
-Change in payables | 82.98%-187.48M | -184.88%-1.1B | 293.69%1.3B | 241.46%329.58M | -356.32%-232.99M | -130.84%-51.06M | 150.57%165.58M | -149.63%-327.43M | 63.63%659.7M | 9.22%403.17M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -135.59%-31.6M | 706.56%88.79M |
-Provision for loans, leases and other losses | -1,593.44%-72.58M | 118.81%4.86M | -958.23%-25.84M | 39.31%-2.44M | -257.37%-4.02M | -103.42%-1.13M | 464.61%32.93M | --5.83M | ---- | ---- |
-Changes in other current assets | 279.11%196.6M | -383.06%-109.77M | 84.31%-22.72M | -265.85%-144.84M | 522.27%87.33M | 88.86%-20.68M | 16.61%-185.72M | -138.78%-222.72M | 4,478.08%574.32M | 94.60%-13.12M |
-Changes in other current liabilities | 389.66%95.49M | -39.19%-32.97M | -127.48%-23.68M | 160.23%86.2M | -283.43%-143.12M | -70.25%78.02M | 521.50%262.26M | --42.2M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -0.57%-100.48M | -40.21%-99.91M | 9.69%-71.26M | 11.68%-78.9M | -9.56%-89.34M | -51.50%-81.55M | -6.49%-53.83M | 21.02%-50.54M | 8.47%-64M | 4.73%-69.92M |
Interest received (cash flow from operating activities) | 26.63%16.46M | -20.18%13M | 35.56%16.29M | -17.48%12.02M | 44.25%14.56M | 19.40%10.1M | -38.70%8.46M | 6.68%13.79M | 23.18%12.93M | 17.34%10.5M |
Tax refund paid | -0.88%-470.43M | -134.09%-466.32M | 19.27%-199.21M | -93.83%-246.74M | 32.66%-127.3M | 42.30%-189.04M | -14.94%-327.63M | 3.57%-285.04M | 25.37%-295.59M | 36.50%-396.06M |
Other operating cash inflow (outflow) | 0 | 1K | 0 | -1K | 0 | 0.00%-1K | 0.00%-1K | 0.00%-1K | 83.33%-1K | -700.00%-6K |
Operating cash flow | 343.11%1.13B | -131.37%-465.65M | -21.86%1.48B | 92.37%1.9B | 127.79%987.48M | -66.85%433.5M | 629.17%1.31B | -89.59%179.32M | 123.70%1.72B | 475.51%770.31M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -13.74%-561.97M | 3.34%-494.07M | -95.08%-511.15M | 57.55%-262.02M | 13.23%-617.27M | -46.38%-711.41M | 19.45%-486.02M | -52.58%-603.39M | 4.39%-395.46M | -36.51%-413.63M |
Net intangibles purchase and sale | -48.02%-180.91M | 15.73%-122.22M | 14.79%-145.03M | -99.25%-170.2M | 6.89%-85.42M | -97.14%-91.74M | 66.34%-46.54M | -83.66%-138.27M | -86.15%-75.28M | 78.43%-40.44M |
Net business purchase and sale | ---- | ---- | ---3.2M | --0 | --6.5M | ---- | ---- | ---- | -16.39%-65.71M | -24.01%-56.45M |
Net investment product transactions | 44,598.75%142.4M | -0.95%-320K | -3.26%-317K | -0.33%-307K | 82.38%-306K | -108.49%-1.74M | 7,328.98%20.46M | -102.55%-283K | 2,358.54%11.11M | 8.89%-492K |
Advance cash and loans provided to other parties | --0 | ---8M | --0 | 86.11%-2.5M | -125.00%-18M | -3,205.79%-8M | 99.94%-242K | 54.90%-381.5M | -35,618.79%-845.82M | -196.00%-2.37M |
Repayment of advance payments to other parties and cash income from loans | -28.88%19.91M | 48.20%28M | -14.65%18.89M | 2,500.94%22.13M | -95.89%851K | 220.06%20.71M | 435.96%6.47M | -15.48%1.21M | -85.73%1.43M | -59.19%10.01M |
Net changes in other investments | 3.35%-18.7M | 71.27%-19.35M | -166.23%-67.33M | 63.95%-25.29M | -675.76%-70.14M | 86.99%-9.04M | -1,496.38%-69.5M | 114.59%4.98M | -171.45%-34.12M | 207.87%47.76M |
Investing cash flow | 2.71%-599.27M | 13.02%-615.95M | -61.61%-708.13M | 44.09%-438.18M | 2.18%-783.79M | -39.25%-801.23M | 48.50%-575.37M | 20.42%-1.12B | -208.12%-1.4B | 18.22%-455.62M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 359.93%367.65M | 106.23%79.94M | -2,983.94%-1.28B | 88.61%-41.63M | -287.20%-365.57M | 192.42%195.28M | -118.12%-211.31M | 446.40%1.17B | -165.63%-336.62M | 217.46%512.93M |
Net common stock issuance | -6,352.03%-484.66M | -99.68%7.75M | --2.44B | --0 | ---- | 3,168,834.38%1.01B | ---32K | ---- | ---- | ---- |
Increase or decrease of lease financing | -16.89%-181.41M | -24.82%-155.19M | -3.93%-124.33M | -26.03%-119.63M | -119.55%-94.92M | -67.52%-43.23M | 31.19%-25.81M | -42.09%-37.5M | -16.06%-26.39M | 17.89%-22.74M |
Cash dividends paid | -0.09%-403.48M | -38.26%-403.11M | -100.00%-291.57M | 0.00%-145.78M | -18.73%-145.78M | -66.67%-122.78M | 64.71%-73.67M | 0.00%-208.73M | 10.53%-208.73M | -55.86%-233.29M |
Net other fund-raising expenses | ---2K | ---- | -100.00%-2K | 50.00%-1K | 0.00%-2K | -100.00%-2K | 99.99%-1K | -953,000.00%-9.53M | 50.00%-1K | 0.00%-2K |
Financing cash flow | -49.14%-701.89M | -163.44%-470.62M | 341.61%741.86M | 49.36%-307.05M | -158.11%-606.28M | 435.65%1.04B | -134.15%-310.82M | 259.21%910.29M | -322.56%-571.75M | -28.20%256.9M |
Net cash flow | ||||||||||
Beginning cash position | -24.88%4.21B | 42.05%5.6B | 41.29%3.94B | -13.11%2.79B | 24.09%3.21B | 21.50%2.59B | -0.32%2.13B | -10.37%2.14B | 34.11%2.38B | -15.71%1.78B |
Current changes in cash | 89.10%-169.13M | -202.25%-1.55B | 31.51%1.52B | 386.73%1.15B | -159.60%-402.6M | 60.32%675.53M | 1,624.59%421.37M | 89.05%-27.64M | -144.17%-252.44M | 241.31%571.58M |
Effect of exchange rate changes | -251.97%-241.52M | 13.73%158.92M | 6,501.37%139.74M | 88.04%-2.18M | 65.00%-18.25M | -242.92%-52.14M | 76.07%36.48M | 289.62%20.72M | -84.68%5.32M | -52.62%34.72M |
Cash adjustments other than cash changes | 0.00%-1K | -200.00%-1K | 200.00%1K | 0.00%-1K | ---1K | ---- | ---- | --1K | ---- | --1K |
End cash Position | -9.76%3.8B | -24.88%4.21B | 42.05%5.6B | 41.29%3.94B | -13.11%2.79B | 24.09%3.21B | 21.50%2.59B | -0.32%2.13B | -10.37%2.14B | 34.11%2.38B |
Free cash flow | 134.32%373.04M | -231.29%-1.09B | -43.34%827.8M | 419.87%1.46B | 175.60%281.02M | -147.96%-371.71M | 235.42%775M | -145.82%-572.28M | 301.40%1.25B | 144.72%311.13M |
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