(FY)Jun 30, 2024 | (Q6)Dec 31, 2023 | (FY)Jun 30, 2023 | (Q6)Dec 31, 2022 | (FY)Jun 30, 2022 | (Q6)Dec 31, 2021 | (FY)Jun 30, 2021 | (Q6)Dec 31, 2020 | (FY)Jun 30, 2020 | (Q6)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -39.48%1.9B | ---- | 361.08%3.15B | ---- | -341.39%-1.21B | ---- | 95.97%-273M | ---- | -784.23%-6.77B | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -10.91%-61M | ---- | 16.67%-55M | ---- | 13.16%-66M | ---- | 18.28%-76M | ---- | -72.22%-93M | ---- |
Impairment and provisions: | 85.00%296M | ---- | -89.84%160M | ---- | 58.77%1.58B | ---- | -85.36%992M | ---- | 42,450.00%6.78B | ---- |
-Impairment of property, plant and equipment (reversal) | 122.06%151M | ---- | -67.46%68M | ---- | 1,095.24%209M | ---- | -101.39%-21M | ---- | 3,066.67%1.51B | ---- |
-Other impairments and provisions | 57.61%145M | ---- | -93.27%92M | ---- | 34.85%1.37B | ---- | -80.75%1.01B | ---- | 14,937.14%5.26B | ---- |
Revaluation surplus: | -2.78%-37M | ---- | -107.45%-36M | ---- | 6,137.50%483M | ---- | -105.37%-8M | ---- | 776.47%149M | ---- |
-Other fair value changes | -2.78%-37M | ---- | -107.45%-36M | ---- | 6,137.50%483M | ---- | -105.37%-8M | ---- | 776.47%149M | ---- |
Asset sale loss (gain): | ---2M | ---- | ---- | ---- | ---- | ---- | ---56M | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---56M | ---- | ---- | ---- |
Depreciation and amortization: | 2.07%641M | ---- | -28.72%628M | ---- | -13.20%881M | ---- | -33.49%1.02B | ---- | 134.41%1.53B | ---- |
-Depreciation | 2.07%641M | ---- | -28.72%628M | ---- | -13.20%881M | ---- | -33.49%1.02B | ---- | 134.41%1.53B | ---- |
Financial expense | -30.14%153M | ---- | -9.88%219M | ---- | -9.33%243M | ---- | -1.47%268M | ---- | 130.51%272M | ---- |
Unrealized exchange loss (gain) | 94.67%-4M | ---- | -457.14%-75M | ---- | -8.70%21M | ---- | 675.00%23M | ---- | -117.39%-4M | ---- |
Special items | 61.43%-1.03B | ---- | -491.57%-2.67B | ---- | 38.13%-451M | ---- | -6,727.27%-729M | ---- | -72.50%11M | ---- |
Operating profit before the change of operating capital | 41.09%1.86B | ---- | -10.94%1.32B | ---- | 28.11%1.48B | ---- | -38.18%1.16B | ---- | 4.82%1.87B | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 216.67%63M | ---- | -1,250.00%-54M | ---- | 93.94%-4M | ---- | -213.79%-66M | ---- | -12.12%58M | ---- |
Accounts payable increase (decrease) | -16.72%279M | ---- | 191.78%335M | ---- | -200.83%-365M | ---- | 300.00%362M | ---- | -24.83%-181M | ---- |
prepayments (increase)decrease | -94.15%11M | ---- | -36.05%188M | ---- | 203.09%294M | ---- | 158.79%97M | ---- | -129.10%-165M | ---- |
Cash from business operations | 23.83%2.21B | -65.54%254M | 27.17%1.79B | 116.76%737M | -9.23%1.41B | -71.45%340M | -2.09%1.55B | 38.65%1.19B | -30.37%1.58B | -30.95%859M |
Other taxs | -17.54%-67M | -78.26%-41M | 1.72%-57M | 58.18%-23M | -314.29%-58M | -5,400.00%-55M | 93.64%-14M | 99.50%-1M | -2,544.44%-220M | -973.91%-201M |
Interest received - operating | -3.64%53M | 183.33%34M | -16.67%55M | -45.45%12M | -13.16%66M | -24.14%22M | -18.28%76M | -47.27%29M | 72.22%93M | 223.53%55M |
Interest paid - operating | -12.50%-72M | -9.68%-34M | 5.88%-64M | 11.43%-31M | 5.56%-68M | 2.78%-35M | -22.03%-72M | -24.14%-36M | 49.14%-59M | 52.46%-29M |
Net cash from operations | 23.58%2.13B | -69.35%213M | 27.93%1.72B | 155.51%695M | -12.54%1.35B | -77.01%272M | 10.24%1.54B | 72.95%1.18B | -37.09%1.4B | -44.07%684M |
Cash flow from investment activities | ||||||||||
Decrease in deposits (increase) | ---- | ---- | ---- | ---305M | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | --22M | ---- | ---- | ---- | ---- | --2M | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -152.39%-1.37B | -846.62%-1.26B | -60.95%-544M | -638.89%-133M | -838.89%-338M | 18.18%-18M | 71.88%-36M | 72.84%-22M | -20.75%-128M | -8.00%-81M |
Purchase of intangible assets | ---- | ---- | -1,400.00%-15M | ---15M | ---1M | ---- | ---- | ---- | -350.00%-9M | -800.00%-9M |
Recovery of cash from investments | 2,315.00%483M | 1,048.78%471M | -97.40%20M | -93.38%41M | -45.96%770M | 106.33%619M | 185.57%1.43B | -30.39%300M | 1,563.33%499M | --431M |
Cash on investment | -34.45%-160M | 91.67%-8M | 89.14%-119M | 90.72%-96M | 34.88%-1.1B | -598.65%-1.03B | -23.03%-1.68B | 53.02%-148M | -4.03%-1.37B | 68.53%-315M |
Net cash from investment operations | -56.23%-1.03B | -56.69%-796M | 1.05%-658M | -17.87%-508M | -126.19%-665M | -431.54%-431M | 70.78%-294M | 400.00%130M | 27.21%-1.01B | 102.43%26M |
Net cash before financing | 3.38%1.1B | -411.76%-583M | 56.24%1.06B | 217.61%187M | -45.30%681M | -112.11%-159M | 219.23%1.25B | 84.93%1.31B | -53.41%390M | 367.11%710M |
Cash flow from financing activities | ||||||||||
New borrowing | 267.12%804M | 991.25%873M | -68.71%219M | --80M | -60.45%700M | ---- | 139.51%1.77B | --1.31B | 184.23%739M | ---- |
Refund | 5.41%-700M | -6.29%-372M | 6.45%-740M | -4.48%-350M | -3.53%-791M | -4.69%-335M | 2.30%-764M | 14.21%-320M | 29.29%-782M | 12.44%-373M |
Issuing shares | ---- | ---- | --295M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 47.74%-81M | 42.68%-47M | 11.43%-155M | 7.87%-82M | 10.71%-175M | 11.88%-89M | 7.98%-196M | 6.48%-101M | ---213M | ---108M |
Net cash from financing operations | 54.00%-477M | 128.63%197M | -10.67%-1.04B | 20.28%-688M | -516.45%-937M | -314.14%-863M | 89.25%-152M | 140.96%403M | -22.64%-1.41B | -70.83%-984M |
Effect of rate | -94.64%3M | 195.00%19M | 366.67%56M | -266.67%-20M | 0.00%-21M | 300.00%12M | -625.00%-21M | ---6M | 117.39%4M | ---- |
Net Cash | 2,207.41%623M | 22.95%-386M | 110.55%27M | 50.98%-501M | -123.42%-256M | -159.56%-1.02B | 206.74%1.09B | 726.28%1.72B | -224.05%-1.02B | 35.38%-274M |
Begining period cash | 3.55%2.42B | 3.55%2.42B | -10.58%2.34B | -10.58%2.34B | 69.39%2.62B | 69.39%2.62B | -39.77%1.55B | -39.77%1.55B | -11.67%2.57B | -11.67%2.57B |
Cash at the end | 25.84%3.05B | 13.03%2.06B | 3.55%2.42B | 13.19%1.82B | -10.58%2.34B | -50.63%1.61B | 69.39%2.62B | 42.08%3.26B | -39.77%1.55B | -7.62%2.29B |
Cash balance analysis | ||||||||||
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | IAS and HKAS | IAS and HKAS | IAS and HKAS | IAS and HKAS | IAS and HKAS | IAS and HKAS | IAS and HKAS | IAS and HKAS | IAS and HKAS | IAS and HKAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data
No Data