(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 48.15%1.12B | 55.73%758.96M | -1.59%487.36M | 30.47%495.23M | -25.66%379.59M | 184.02%510.63M | 25.02%179.79M | 186.35%143.8M | -293.04%-166.53M | 176.78%86.27M |
Net profit before non-cash adjustment | 12.20%861.88M | 166.80%768.16M | 308.57%287.92M | -85.96%70.47M | 16.07%501.77M | 68.43%432.31M | 42.04%256.67M | 37.08%180.71M | 134.15%131.83M | -386.43%-386.07M |
Total adjustment of non-cash items | 8.41%248.03M | -13.23%228.79M | 54.19%263.67M | 35.05%171M | 405.89%126.62M | -248.98%-41.39M | -68.07%27.79M | 239.07%87.01M | -109.51%-62.57M | 4,727.80%658.27M |
-Depreciation and amortization | 58.96%217.87M | 109.13%137.06M | 43.32%65.54M | 42.66%45.73M | 36.81%32.05M | 19.34%23.43M | 31.83%19.63M | 43.07%14.89M | -9.40%10.41M | -9.41%11.49M |
-Reversal of impairment losses recognized in profit and loss | --0 | --23.6M | --0 | ---- | ---- | --6.03M | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -114.19%-97.4M | 1,389.73%686.27M |
-Share of associates | 213.08%7.74M | -283.79%-6.84M | -125.78%-1.78M | 1,423.35%6.92M | --454K | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 100.74%54K | -108.16%-7.29M | 10.85%89.34M | 54,725.85%80.59M | -97.63%147K | 236.71%6.21M | --1.84M | ---- | -625.51%-5.71M | -87.35%1.09M |
-Remuneration paid in stock | 1.78%66.95M | 412.86%65.78M | --12.83M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---55.19M |
-Other non-cash items | -370.28%-44.58M | -83.13%16.5M | 158.86%97.75M | -59.81%37.76M | 221.94%93.96M | -1,321.19%-77.06M | -91.25%6.31M | 139.39%72.12M | 106.00%30.13M | -67.91%14.63M |
Changes in working capital | 106.08%14.47M | -270.51%-238M | -125.31%-64.23M | 201.99%253.76M | -307.84%-248.8M | 214.36%119.71M | 15.53%-104.68M | 47.44%-123.92M | -26.81%-235.79M | -298.79%-185.93M |
-Change in receivables | 45.97%-60.16M | -31.81%-111.35M | -138.44%-84.48M | 254.68%219.8M | -276.23%-142.11M | 133.59%80.64M | -227.54%-240.04M | -270.44%-73.29M | -42.88%43M | 879.06%75.27M |
-Change in inventory | -105.94%-801K | 121.55%13.48M | -260.28%-62.54M | 217.04%39.02M | 10.13%-33.34M | -494.96%-37.1M | -100.95%-6.24M | 373.69%656.76M | 20.81%-239.96M | -192.38%-303.01M |
-Change in payables | 321.46%145.26M | 453.03%34.47M | -201.73%-9.76M | -66.04%9.6M | 171.30%28.26M | -130.46%-39.64M | 241.90%130.12M | 139.66%38.06M | -52,334.97%-95.96M | -100.25%-183K |
-Change in accrued expense | -84.06%1.75M | -36.32%10.97M | 119.46%17.23M | -104.42%-88.57M | -242.06%-43.33M | 862.08%30.5M | -95.22%3.17M | 730.31%66.27M | -132.53%-10.51M | 601.52%32.32M |
-Provision for loans, leases and other losses | 0.98%-62.28M | -230.12%-62.9M | -19.26%48.34M | 969.91%59.87M | 9,073.77%5.6M | -99.21%61K | 101.22%7.74M | ---632.91M | ---- | ---- |
-Changes in other current assets | 92.42%-9.3M | -554.66%-122.66M | 92.30%26.98M | 121.96%14.03M | -174.94%-63.89M | 14,699.65%85.25M | 100.32%576K | -364.33%-178.82M | 600.00%67.65M | --9.66M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -13.42%-6.49M | -108.38%-5.72M | -18.46%-2.75M | 29.69%-2.32M | 28.67%-3.3M | 32.98%-4.62M | 17.56%-6.9M | -19.28%-8.37M | 2.61%-7.01M | -33.97%-7.2M |
Interest received (cash flow from operating activities) | 49.80%1.14M | 105.12%761K | -4.38%371K | -42.26%388K | 37.99%672K | 44.08%487K | -4.52%338K | -52.03%354K | -12.66%738K | 7.23%845K |
Tax refund paid | -67.73%-348.11M | -628.89%-207.54M | 73.87%-28.47M | -5.88%-108.95M | -48.05%-102.9M | -234.71%-69.5M | -90.39%-20.76M | 87.54%-10.91M | -2,294.64%-87.52M | 9.64%-3.66M |
Other operating cash inflow (outflow) | -1K | 0 | -14.97M | 0 | 200.00%1K | 0.00%-1K | -1K | 0 | 0.00%-1K | 0.00%-1K |
Operating cash flow | 41.07%770.91M | 23.76%546.46M | 14.88%441.54M | 40.24%384.35M | -37.28%274.06M | 186.62%436.99M | 22.08%152.46M | 147.97%124.89M | -441.39%-260.33M | 163.03%76.26M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -114.17%-53.53M | 83.92%-24.99M | -421.15%-155.39M | 18.21%-29.82M | -135.44%-36.46M | -73.49%-15.48M | 31.60%-8.93M | -246.10%-13.05M | 58.08%-3.77M | -154.02%-8.99M |
Net business purchase and sale | 101.07%3.42M | -939.63%-320.21M | -127.98%-30.8M | -1,401.11%-13.51M | ---900K | ---- | ---- | ---- | ---26.23M | ---- |
Net investment product transactions | 129.75%15.5M | -583.56%-52.1M | -86.13%10.78M | 217.95%77.67M | 43.08%-65.85M | -1,472.29%-115.69M | -72.76%-7.36M | 56.11%-4.26M | -7.87%-9.7M | -111.06%-9M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 97.87%-130K | ---6.1M |
Repayment of advance payments to other parties and cash income from loans | ---- | 156.36%282K | --110K | ---- | -56.04%211K | -55.60%480K | 4.55%1.08M | 11.78%1.03M | -62.94%925K | --2.5M |
Net changes in other investments | 655.56%50K | -100.01%-9K | 210.00%149.74M | -579.58%-136.13M | -5,299.46%-20.03M | ---371K | ---- | 100.14%39K | -197.69%-28.68M | 242.55%29.36M |
Investing cash flow | 91.30%-34.56M | -1,453.45%-397.03M | 74.89%-25.56M | 17.26%-101.8M | 6.13%-123.03M | -762.15%-131.06M | 6.36%-15.2M | 75.98%-16.23M | -970.03%-67.59M | -90.16%7.77M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -263.40%-262.47M | 139.12%160.64M | -81.86%67.18M | 460.68%370.32M | 5.03%-102.67M | -42.04%-108.11M | -396.43%-76.11M | 133.42%25.68M | -208.89%-76.84M | -64.98%70.56M |
Net common stock issuance | -136.51%-43.07M | 7,902.99%117.96M | 102.01%1.47M | -2,125.26%-73.29M | -97.87%3.62M | 404,635.71%169.91M | ---42K | ---- | ---- | ---- |
Increase or decrease of lease financing | --0 | 80.97%-1.16M | 60.68%-6.08M | 0.06%-15.47M | -3.61%-15.48M | -14.64%-14.94M | -370.06%-13.04M | 297.34%4.83M | 1.33%-2.45M | -33.35%-2.48M |
Cash dividends paid | -20.53%-69.24M | -22.17%-57.44M | -18.38%-47.02M | -131.44%-39.72M | ---17.16M | ---- | ---- | -645.16%-462K | 67.54%-62K | 98.94%-191K |
Net other fund-raising expenses | 66.67%-1K | -50.00%-3K | -100.00%-2K | 0.00%-1K | 0.00%-1K | 0.00%-1K | -100.17%-1K | --589K | ---- | 0.00%-2K |
Financing cash flow | -270.36%-374.78M | 1,314.94%220M | -93.57%15.55M | 283.63%241.83M | -381.12%-131.7M | 152.53%46.85M | -391.19%-89.19M | 138.60%30.63M | -216.87%-79.34M | -62.62%67.89M |
Net cash flow | ||||||||||
Beginning cash position | 19.55%2.29B | 28.75%1.92B | 54.63%1.49B | 2.05%962.86M | 59.72%943.52M | 8.86%590.75M | 34.53%542.68M | -50.20%403.4M | 23.50%810.02M | 27.48%655.92M |
Current changes in cash | -2.13%361.57M | -14.39%369.43M | -17.71%431.53M | 2,611.29%524.39M | -94.52%19.34M | 633.89%352.77M | -65.49%48.07M | 134.20%139.28M | -368.08%-407.27M | 8.82%151.92M |
Effect of exchange rate changes | -43.65%2.97M | 253.83%5.28M | -316.19%-3.43M | --1.59M | --0 | 50.00%-1K | 0.00%-2K | -100.31%-2K | -70.52%645K | 23.48%2.19M |
Cash adjustments other than cash changes | 0.00%1K | --1K | ---- | 150.00%1K | ---2K | ---- | ---- | ---- | -150.00%-1K | 100.00%2K |
End cash Position | 15.91%2.66B | 19.55%2.29B | 28.75%1.92B | 54.63%1.49B | 2.05%962.86M | 59.72%943.52M | 8.86%590.75M | 34.53%542.68M | -50.20%403.4M | 23.50%810.02M |
Free cash flow | 49.70%717.39M | 67.47%479.21M | -19.29%286.15M | 49.21%354.54M | -43.63%237.61M | 193.66%421.51M | 28.34%143.54M | 142.35%111.84M | -492.63%-264.1M | 153.18%67.26M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data