(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|
Operating cash flow (Indirect Method) | ||
Cash from operating activities | -25.85%63.66M | 85.85M |
Net profit before non-cash adjustment | -47.76%50.39M | --96.46M |
Total adjustment of non-cash items | 17.78%-22.68M | ---27.58M |
-Depreciation and amortization | 17.47%2.54M | --2.16M |
-Reversal of impairment losses recognized in profit and loss | --0 | --302K |
-Disposal profit | --0 | ---90K |
-Other non-cash items | 15.82%-25.22M | ---29.96M |
Changes in working capital | 111.83%35.95M | --16.97M |
-Change in receivables | -488.55%-29.65M | --7.63M |
-Change in inventory | -83.91%-23.46M | ---12.76M |
-Change in prepaid assets | 195.57%13.71M | ---14.35M |
-Change in payables | -170.02%-9.54M | --13.62M |
-Provision for loans, leases and other losses | 448.75%78.68M | --14.34M |
-Changes in other current assets | 193.28%4.7M | ---5.04M |
-Changes in other current liabilities | -88.90%1.5M | --13.53M |
Dividends paid (cash flow from operating activities) | ||
Dividends received (cash flow from operating activities) | ||
Interest paid (cash flow from operating activities) | 37.84%-432K | -695K |
Interest received (cash flow from operating activities) | 0.00%4K | 4K |
Tax refund paid | -217.47%-56.2M | -17.7M |
Other operating cash inflow (outflow) | -73.90%8M | 30.64M |
Operating cash flow | -84.68%15.03M | --98.1M |
Investing cash flow | ||
Net PPE purchase and sale | -113.38%-845K | ---396K |
Net intangibles purchase and sale | -56.90%-1.98M | ---1.26M |
Net investment product transactions | 508.52%30.24M | ---7.4M |
Net changes in other investments | ---- | --1K |
Investing cash flow | 402.73%27.42M | ---9.06M |
Financing cash flow | ||
Net issuance payments of debt | -26.17%-116.38M | ---92.24M |
Cash dividends paid | ---4.3M | ---- |
Financing cash flow | -30.83%-120.68M | ---92.24M |
Net cash flow | ||
Beginning cash position | -0.70%451.81M | --455.02M |
Current changes in cash | -2,340.14%-78.23M | ---3.21M |
Cash adjustments other than cash changes | --1K | ---- |
End cash Position | -17.31%373.58M | --451.81M |
Free cash flow | -87.33%12.21M | --96.35M |
Currency Unit | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP |
No Data