(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||
Cash from operating activities | -48.74%273.68M | -44.33%533.86M | 1,631.04%958.92M | -62.63M |
Net profit before non-cash adjustment | -53.97%234.49M | 31.07%509.38M | 199.03%388.64M | ---392.43M |
Total adjustment of non-cash items | -13.39%135.92M | 115.42%156.93M | -49.34%72.85M | --143.8M |
-Depreciation and amortization | 8.62%101M | -0.69%92.98M | 4.05%93.63M | --89.98M |
-Reversal of impairment losses recognized in profit and loss | --163.5M | --0 | --9.02M | --0 |
-Disposal profit | -2,043.24%-98.83M | -29.39%5.09M | -78.67%7.2M | --33.77M |
-Net exchange gains and losses | 64.30%-16.24M | 5.76%-45.47M | -252.08%-48.25M | --31.73M |
-Other non-cash items | -112.95%-13.52M | 827.43%104.34M | 196.35%11.25M | ---11.68M |
Changes in working capital | 26.97%-96.73M | -126.63%-132.45M | 167.43%497.43M | --186M |
-Change in receivables | -234.55%-23.06M | 287.85%17.14M | -93.37%4.42M | --66.64M |
-Change in inventory | -23,834.71%-40.35M | 254.17%170K | 2.13%48K | --47K |
-Change in payables | 94.86%-2.32M | -143.36%-45.25M | 346.50%104.36M | ---42.34M |
-Provision for loans, leases and other losses | -346.10%-153.72M | -117.53%-34.46M | 1,257.05%196.59M | ---16.99M |
-Changes in other current assets | 275.19%122.72M | -136.48%-70.05M | 7.48%192M | --178.64M |
Dividends paid (cash flow from operating activities) | ||||
Dividends received (cash flow from operating activities) | ||||
Interest paid (cash flow from operating activities) | ||||
Interest received (cash flow from operating activities) | -0.31%2.28M | 65.15%2.28M | 107.04%1.38M | 668K |
Tax refund paid | -223.12%-212.93M | -2,203.36%-65.9M | 95.91%-2.86M | -69.92M |
Other operating cash inflow (outflow) | 0 | 1K | 0 | 1K |
Operating cash flow | -86.60%63.02M | -50.89%470.25M | 825.98%957.44M | ---131.88M |
Investing cash flow | ||||
Net PPE purchase and sale | 46.78%-2.87M | 88.31%-5.39M | -902.37%-46.1M | ---4.6M |
Net intangibles purchase and sale | -209.93%-159.29M | 12.83%-51.4M | 33.68%-58.96M | ---88.9M |
Net investment product transactions | --127.65M | --0 | ---- | --36.33M |
Net changes in other investments | -1,663.30%-27.26M | -95.94%1.74M | 4,294,700.00%42.95M | ---1K |
Investing cash flow | -12.24%-61.78M | 11.39%-55.04M | -8.65%-62.12M | ---57.17M |
Financing cash flow | ||||
Net common stock issuance | -75.67%185.32M | 2,180.72%761.76M | --33.4M | --0 |
Increase or decrease of lease financing | ---- | ---- | 75.04%-290K | ---1.16M |
Issuance fees | 31.44%-18.59M | ---27.12M | --0 | ---- |
Cash dividends paid | -67.37%-43.74M | ---26.14M | ---- | ---25.64M |
Net other fund-raising expenses | -100.00%-2K | 0.00%-1K | ---1K | ---- |
Financing cash flow | -82.64%122.98M | 2,039.90%708.5M | 223.55%33.11M | ---26.8M |
Net cash flow | ||||
Beginning cash position | 51.90%3.26B | 77.83%2.15B | -15.78%1.21B | --1.43B |
Current changes in cash | -88.95%124.23M | 21.03%1.12B | 530.13%928.43M | ---215.85M |
Effect of exchange rate changes | 291.08%18.16M | -185.48%-9.51M | 206.77%11.12M | ---10.41M |
Cash adjustments other than cash changes | 200.00%1K | -150.00%-1K | 200.00%2K | ---2K |
End cash Position | 4.37%3.4B | 51.90%3.26B | 77.83%2.15B | --1.21B |
Free cash flow | -123.99%-99.18M | -51.49%413.46M | 478.19%852.38M | ---225.38M |
Currency Unit | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data