Inclusive
7078
Renascience
4889
Chordia Therapeutics
190A
Kufu Company Holdings
4376
Cube
7112
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|
Operating cash flow (Indirect Method) | |||
Cash from operating activities | 99.92%-125K | 68.05%-149.85M | -469.02M |
Net profit before non-cash adjustment | 110.35%32.15M | 5.87%-310.62M | ---329.99M |
Total adjustment of non-cash items | -71.61%13.57M | 126.65%47.8M | --21.09M |
-Depreciation and amortization | 1,079.76%6.94M | -76.70%588K | --2.52M |
-Reversal of impairment losses recognized in profit and loss | --0 | 163.37%44.75M | --16.99M |
-Assets reserve and write-off | ---- | ---- | --273K |
-Other non-cash items | 169.02%6.63M | 89.26%2.47M | --1.3M |
Changes in working capital | -140.58%-45.84M | 170.55%112.97M | ---160.12M |
-Change in receivables | -217.35%-49.39M | 133.37%42.09M | ---126.14M |
-Change in inventory | -425.00%-689K | 169.97%212K | ---303K |
-Change in payables | -118.36%-10.29M | 1,292.07%56.05M | ---4.7M |
-Change in accrued expense | ---- | ---- | ---16.39M |
-Provision for loans, leases and other losses | 108.71%27K | ---310K | ---- |
-Changes in other current assets | 483.72%15.7M | 121.36%2.69M | ---12.59M |
-Changes in other current liabilities | -109.80%-1.2M | --12.24M | ---- |
Dividends paid (cash flow from operating activities) | |||
Dividends received (cash flow from operating activities) | |||
Interest paid (cash flow from operating activities) | -216.81%-6.09M | -144.84%-1.92M | -785K |
Interest received (cash flow from operating activities) | -10.00%9K | 66.67%10K | 6K |
Tax refund paid | 0.02%-5.87M | -514.12%-5.87M | -956K |
Other operating cash inflow (outflow) | 0 | 0 | -1K |
Operating cash flow | 92.34%-12.08M | 66.52%-157.63M | ---470.76M |
Investing cash flow | |||
Net PPE purchase and sale | -59.05%-6.3M | 65.90%-3.96M | ---11.62M |
Net intangibles purchase and sale | 21.77%-38.38M | -521.06%-49.06M | ---7.9M |
Net changes in other investments | ---4.46M | ---- | ---621K |
Investing cash flow | 7.33%-49.14M | -163.32%-53.03M | ---20.14M |
Financing cash flow | |||
Net issuance payments of debt | -108.00%-17.51M | -2.42%218.74M | --224.16M |
Net common stock issuance | ---- | ---- | --1B |
Financing cash flow | -108.00%-17.51M | -82.14%218.74M | --1.23B |
Net cash flow | |||
Beginning cash position | 0.75%1.09B | 212.05%1.08B | --346.23M |
Current changes in cash | -1,073.44%-78.72M | -98.90%8.09M | --734.19M |
Cash adjustments other than cash changes | 0.00%-1K | 0.00%-1K | ---1K |
End cash Position | -7.23%1.01B | 0.75%1.09B | --1.08B |
Free cash flow | 73.06%-56.76M | 57.03%-210.66M | ---490.28M |
Currency Unit | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | Unqualified Opinion |