(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|
Operating cash flow (Indirect Method) | |||
Cash from operating activities | 146.18%83.81M | 6.17%-181.48M | -193.41M |
Net profit before non-cash adjustment | 106.98%27.79M | -8.91%-398.09M | ---365.53M |
Total adjustment of non-cash items | -59.01%43.97M | 213.58%107.27M | --34.21M |
-Depreciation and amortization | -10.13%23.24M | -22.89%25.86M | --33.53M |
-Reversal of impairment losses recognized in profit and loss | --0 | -74.85%3.46M | --13.74M |
-Disposal profit | ---16.08M | --0 | ---26.77M |
-Other non-cash items | -52.77%36.82M | 468.67%77.95M | --13.71M |
Changes in working capital | -88.99%12.04M | -20.71%109.35M | --137.91M |
-Change in receivables | 43.37%-38.13M | -151.56%-67.33M | ---26.76M |
-Change in prepaid assets | -89.70%20.06M | 92.90%194.84M | --101.01M |
-Change in payables | 37.74%-14.14M | -203.64%-22.72M | --21.92M |
-Changes in other current assets | 873.81%44.25M | -89.12%4.54M | --41.75M |
Dividends paid (cash flow from operating activities) | |||
Dividends received (cash flow from operating activities) | |||
Interest paid (cash flow from operating activities) | 12.59%-4.92M | 20.82%-5.63M | -7.11M |
Interest received (cash flow from operating activities) | -15.38%11K | 18.18%13K | 11K |
Tax refund paid | -126.60%-6.82M | -122.63%-3.01M | 13.29M |
Other operating cash inflow (outflow) | 0 | 50.00%3K | 2K |
Operating cash flow | 137.92%72.08M | -1.54%-190.1M | ---187.21M |
Investing cash flow | |||
Net PPE purchase and sale | 587.90%29.8M | -124.35%-6.11M | --25.09M |
Net intangibles purchase and sale | -352.36%-10.36M | 60.10%-2.29M | ---5.74M |
Net changes in other investments | -15.03%-7M | -63.61%-6.08M | ---3.72M |
Investing cash flow | 185.94%12.45M | -192.65%-14.48M | --15.63M |
Financing cash flow | |||
Net issuance payments of debt | -47.85%-181.06M | 36.43%-122.46M | ---192.65M |
Net common stock issuance | --0 | -85.72%99.97M | --699.87M |
Net other fund-raising expenses | -202.92%-4.25M | 72.99%-1.4M | ---5.2M |
Financing cash flow | -675.69%-185.31M | -104.76%-23.89M | --502.03M |
Net cash flow | |||
Beginning cash position | -17.13%1.11B | 32.94%1.33B | --1B |
Current changes in cash | 55.89%-100.79M | -169.14%-228.48M | --330.44M |
Effect of exchange rate changes | --0 | --0 | --0 |
Cash adjustments other than cash changes | ---- | ---2K | ---- |
End cash Position | -9.12%1B | -17.13%1.11B | --1.33B |
Free cash flow | 130.29%60.13M | -0.41%-198.55M | ---197.74M |
Currency Unit | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data