(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 | -8.98%-777.47M | 12.20%-713.38M | -15.66%-812.53M | -24.45%-702.52M | -85.28%-564.5M | 59.17%-304.68M | 18.31%-746.23M | -34.44%-913.54M | -8.85%-679.5M | -11.45%-624.25M |
Net profit before non-cash adjustment | -11.45%-845.58M | 16.69%-758.73M | -16.75%-910.75M | 0.32%-780.06M | -656.30%-782.57M | 114.59%140.68M | 31.89%-964.18M | -166.33%-1.42B | 8.46%-531.52M | 0.22%-580.65M |
Total adjustment of non-cash items | 489.69%156.28M | -51.28%26.5M | -29.23%54.39M | 1,209.66%76.85M | -55.41%5.87M | -30.20%13.16M | -96.40%18.85M | 3,193.19%523.49M | 5.40%-16.92M | 60.16%-17.89M |
-Depreciation and amortization | 0.61%7.94M | 217.16%7.89M | -74.55%2.49M | 77.93%9.78M | 18.68%5.5M | -2.03%4.63M | -41.54%4.73M | -14.48%8.08M | 272.75%9.45M | 82.58%2.54M |
-Reversal of impairment losses recognized in profit and loss | 3,109.97%112.03M | -86.27%3.49M | -31.46%25.43M | --37.1M | ---- | ---- | ---- | ---- | ---- | --597K |
-Share of associates | ---- | ---- | 38.78%20.81M | --15M | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 597.75%24.19M | --3.47M | --0 | --0 | --0 | --0 | --0 | --518.05M | --0 | --3.01M |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | -99.27%3K | 32.05%412K | 77.27%312K | -82.44%176K | 196.45%1M | -92.19%338K |
-Remuneration paid in stock | --0 | -71.58%1.3M | -25.23%4.56M | 377.33%6.1M | -127.07%-2.2M | 57.28%8.13M | -22.22%5.17M | 48.95%6.65M | --4.46M | ---- |
-Other non-cash items | 17.03%12.12M | 839.84%10.36M | -87.59%1.1M | 245.31%8.88M | 19,876.92%2.57M | -100.15%-13K | 191.34%8.65M | 70.27%-9.47M | -30.64%-31.84M | 31.77%-24.37M |
Changes in working capital | -567.75%-88.16M | -56.99%18.85M | 6,279.48%43.83M | -99.68%687K | 146.28%212.2M | -330.30%-458.51M | 1,029.43%199.09M | 83.65%-21.42M | -409.64%-131.06M | -138.54%-25.72M |
-Change in receivables | -1,192.76%-26.1M | -86.48%2.39M | 70.71%17.66M | -96.19%10.34M | 192.15%271.29M | -1,263.42%-294.38M | 176.62%25.3M | -292.15%-33.02M | -0.42%-8.42M | -165.80%-8.39M |
-Change in inventory | 168.18%9.97M | -1,347.06%-14.63M | -78.59%1.17M | -31.07%5.48M | 123.02%7.95M | -442.95%-34.53M | 190.24%10.07M | -292.83%-11.16M | 145.91%5.79M | -823.89%-12.6M |
-Change in prepaid assets | ---- | ---- | ---- | ---15M | ---- | ---- | ---- | ---- | ---- | -94.85%1M |
-Change in payables | 205.45%47.29M | -226.21%-44.84M | 1,015.72%35.53M | 82.99%-3.88M | 53.99%-22.8M | -239.63%-49.56M | 301.82%35.49M | -32.75%8.83M | 210.42%13.13M | -84.86%4.23M |
-Provision for loans, leases and other losses | 161.71%680K | -242.24%-1.1M | -157.09%-322K | -86.71%564K | --4.24M | ---- | ---- | ---- | ---- | ---- |
-Changes in other current assets | -233.22%-142.04M | 815.72%106.61M | -859.61%-14.9M | 103.99%1.96M | 35.83%-49.13M | -157.64%-76.56M | 2,230.82%132.81M | 95.10%-6.23M | -1,651.44%-127.31M | -498.76%-7.27M |
-Changes in other current liabilities | 174.46%22.03M | -731.51%-29.58M | 284.25%4.68M | 86.68%1.22M | 118.75%653K | 24.04%-3.48M | -122.74%-4.58M | 241.55%20.16M | -429.84%-14.24M | -112.23%-2.69M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -23.30%-1.03M | 0.24%-837K | -421.12%-839K | 11.05%-161K | -181K | |||||
Interest received (cash flow from operating activities) | 37.50%11K | -27.27%8K | 22.22%11K | 0.00%9K | -18.18%9K | 0.00%11K | -93.92%11K | -70.47%181K | 31.26%613K | 548.61%467K |
Tax refund paid | 75.04%-948K | 0.00%-3.8M | -290.85%-3.8M | 115.50%1.99M | -460.61%-12.84M | -141.05%-2.29M | 21.49%-950K | 48.11%-1.21M | 15.90%-2.33M | -59.74%-2.77M |
Other operating cash inflow (outflow) | -1K | 0 | 0 | 300.00%2K | -1K | 0 | 0 | 1,026.51%62.54M | -68.11%5.55M | -72.03%17.41M |
Operating cash flow | -8.56%-779.44M | 12.13%-718.01M | -16.62%-817.15M | -21.33%-700.68M | -88.14%-577.51M | 58.92%-306.95M | 12.31%-747.17M | -26.10%-852.03M | -10.92%-675.67M | -21.95%-609.14M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -38.76%-21.63M | 82.87%-15.59M | -1,310.88%-91M | 51.13%-6.45M | -1,076.38%-13.2M | 73.84%-1.12M | 98.75%-4.29M | -45.97%-343.62M | -15,326.80%-235.41M | ---1.53M |
Net intangibles purchase and sale | ---- | ---- | ---- | -1,294.18%-3.83M | ---275K | ---- | ---715K | ---- | ---- | ---166K |
Net business purchase and sale | 0.81%77.95M | --77.32M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | ---- | ---- | ---- | ---- | ---119.8M | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | ---- | ---- | -733.85%-19.44M | -233,000.00%-2.33M | ---1K | ---- | ---- | 101.58%625K | -19,796.52%-39.59M | -97.22%201K |
Investing cash flow | -8.77%56.32M | 155.89%61.73M | -775.46%-110.44M | 90.53%-12.62M | -11,778.25%-133.27M | 77.58%-1.12M | 98.54%-5M | -24.72%-343M | -18,344.20%-275M | -120.61%-1.49M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -500.00%-7.5M | ---1.25M | ---- | --160M | ---- | ---- | ---- | ---- | ---- | ---15.39M |
Net common stock issuance | 106.60%1.82B | 121.92%880.77M | -57.72%396.89M | 30.67%938.68M | 2,814.37%718.36M | -97.63%24.65M | 346.51%1.04B | 57.14%232.65M | -82.66%148.05M | -63.59%854.02M |
Net other fund-raising expenses | -12.96%2M | --2.3M | ---- | 47.19%4.25M | 288,500.00%2.88M | -100.05%-1K | --1.9M | ---- | 4,152.22%3.65M | -100.02%-90K |
Financing cash flow | 105.74%1.81B | 122.18%881.81M | -64.02%396.89M | 52.92%1.1B | 2,826.19%721.25M | -97.63%24.65M | 347.33%1.04B | 53.36%232.65M | -81.91%151.7M | -70.95%838.54M |
Net cash flow | ||||||||||
Beginning cash position | 26.64%1.07B | -42.04%846.67M | 37.16%1.46B | 0.68%1.07B | -21.65%1.06B | 27.81%1.35B | -48.91%1.06B | -29.23%2.07B | 8.66%2.92B | 1,022.52%2.69B |
Current changes in cash | 383.77%1.09B | 142.50%225.54M | -236.21%-530.71M | 3,623.93%389.64M | 103.69%10.46M | -198.23%-283.43M | 129.98%288.53M | -20.45%-962.37M | -450.57%-798.98M | -90.48%227.91M |
Effect of exchange rate changes | ---- | ---- | -87.26%785K | 287.63%6.16M | 63.12%-3.28M | -267.85%-8.9M | 110.86%5.3M | 11.00%-48.84M | -1,236.23%-54.88M | -91.23%4.83M |
Cash adjustments other than cash changes | --1K | ---- | ---1K | ---- | 0.00%-1K | -200.00%-1K | 150.00%1K | -100.00%-2K | ---1K | ---- |
End cash Position | 101.76%2.16B | 15.17%1.07B | -36.27%930.95M | 37.16%1.46B | 0.68%1.07B | -21.65%1.06B | 27.81%1.35B | -48.91%1.06B | -29.23%2.07B | 8.66%2.92B |
Free cash flow | -9.20%-801.07M | 19.22%-733.6M | -27.74%-908.15M | -20.30%-710.96M | -91.83%-590.99M | 59.04%-308.08M | 37.09%-752.18M | -29.85%-1.2B | -50.74%-920.8M | -22.29%-610.84M |
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