(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||
Cash from operating activities | 46.81%-888.57M | 63.97%-1.67B | -273.82%-4.64B | 2.67B |
Net profit before non-cash adjustment | 6.52%4.83B | 59.72%4.54B | 190.18%2.84B | --978.84M |
Total adjustment of non-cash items | -24.66%747.58M | 13.25%992.24M | 341.59%876.14M | ---362.66M |
-Depreciation and amortization | -0.52%240.16M | 15.66%241.41M | 26.27%208.73M | --165.3M |
-Disposal profit | 2,352.44%109.11M | -143.60%-4.84M | --11.11M | ---- |
-Other non-cash items | -47.29%398.32M | 15.14%755.68M | 224.31%656.3M | ---527.95M |
Changes in working capital | 10.15%-6.47B | 13.82%-7.2B | -507.19%-8.35B | --2.05B |
-Change in receivables | 210.91%3.59M | -92.70%1.16M | -96.00%15.82M | --395.38M |
-Change in inventory | 8.48%-6.4B | 6.96%-6.99B | -458.52%-7.51B | --2.1B |
-Change in prepaid assets | 174.62%150.81M | -31.33%-202.12M | -48.10%-153.9M | ---103.92M |
-Change in payables | -175.68%-202.01M | 383.80%266.91M | 24.16%-94.05M | ---124.01M |
-Provision for loans, leases and other losses | -174.50%-7.8M | -84.24%10.47M | 190.42%66.39M | ---73.42M |
-Changes in other current assets | 94.79%-14.84M | 57.72%-284.96M | -387.53%-674.02M | ---138.25M |
Dividends paid (cash flow from operating activities) | ||||
Dividends received (cash flow from operating activities) | ||||
Interest paid (cash flow from operating activities) | -41.78%-577.11M | -65.83%-407.06M | -1.80%-245.47M | -241.13M |
Interest received (cash flow from operating activities) | 27.71%6.7M | 51.12%5.25M | -60.15%3.47M | 8.71M |
Tax refund paid | -79.77%-1.61B | -136.43%-894.96M | 42.57%-378.54M | -659.15M |
Other operating cash inflow (outflow) | -42.32%-134.75M | 6.21%-94.68M | -138.81%-100.95M | -42.27M |
Operating cash flow | -4.59%-3.2B | 42.86%-3.06B | -409.05%-5.36B | --1.73B |
Investing cash flow | ||||
Net PPE purchase and sale | 36.53%-1.06B | -51.11%-1.68B | -76.65%-1.11B | ---627.68M |
Net intangibles purchase and sale | --0 | 87.05%-289K | -648.99%-2.23M | ---298K |
Net business purchase and sale | ---351.25M | --0 | ---- | ---- |
Net investment product transactions | -130.40%-60.72M | 436.15%199.77M | -944.98%-59.43M | ---5.69M |
Repayment of advance payments to other parties and cash income from loans | --72.24M | ---- | ---- | ---- |
Net changes in other investments | 94.14%-200K | -2.55%-3.41M | 8.34%-3.33M | ---3.63M |
Investing cash flow | 5.14%-1.4B | -26.04%-1.48B | -84.18%-1.17B | ---637.3M |
Financing cash flow | ||||
Net issuance payments of debt | -2.23%7.36B | -21.07%7.53B | 2,365.74%9.54B | ---420.93M |
Net common stock issuance | 1,447.01%1.55B | -91.28%100.19M | 289.12%1.15B | ---607.26M |
Increase or decrease of lease financing | ---- | ---- | 25.07%-565K | ---754K |
Cash dividends paid | -60.06%-1.14B | -261.20%-709.78M | 25.41%-196.51M | ---263.47M |
Net other fund-raising expenses | -101.32%-188K | 78.47%14.25M | 399,350.00%7.99M | ---2K |
Financing cash flow | 12.14%7.77B | -33.96%6.93B | 912.16%10.5B | ---1.29B |
Net cash flow | ||||
Beginning cash position | 44.52%9.48B | 152.90%6.56B | -6.99%2.59B | --2.79B |
Current changes in cash | 32.49%3.17B | -39.69%2.39B | 2,123.79%3.96B | ---195.89M |
Effect of exchange rate changes | 144.93%39.13M | 455.14%15.98M | 210.80%2.88M | --926K |
Cash adjustments other than cash changes | ---- | --513.94M | ---- | ---- |
End cash Position | 33.82%12.69B | 44.52%9.48B | 152.90%6.56B | --2.59B |
Free cash flow | 10.40%-4.27B | 29.40%-4.76B | -887.92%-6.75B | --856.12M |
Currency Unit | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data