(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 | -702.70%-1.27B | 67.42%-158.48M | 33.59%-486.42M | 51.42%-732.45M | -297.75%-1.51B | 56.97%-379.09M | -283.08%-881M | 74.84%-229.98M | -1,197.41%-914.2M | -92.82%83.31M |
Net profit before non-cash adjustment | -232.90%-1.37B | -49.20%-411.64M | 73.48%-275.91M | 29.10%-1.04B | -104.70%-1.47B | 27.69%-716.81M | -208.14%-991.25M | 72.72%-321.69M | -1,309.36%-1.18B | -90.73%97.5M |
Total adjustment of non-cash items | 142.16%137.89M | 31.21%56.94M | -86.61%43.4M | 1,061.46%324.05M | 6.88%27.9M | -82.92%26.1M | 557.12%152.83M | -112.88%-33.43M | 176.64%259.59M | 31.05%93.84M |
-Depreciation and amortization | 112.29%4.92M | 229.87%2.32M | --703K | ---- | ---- | ---- | -47.47%24.21M | -7.98%46.09M | -5.62%50.09M | 242.71%53.07M |
-Reversal of impairment losses recognized in profit and loss | --0 | 78.57%7.27M | -84.14%4.07M | 459.63%25.66M | -49.81%4.59M | -94.63%9.14M | 141.74%170.12M | 714.48%70.37M | --8.64M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --30M | ---- |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --11.09M | ---- |
-Disposal profit | --76M | --0 | --0 | --248.94M | --0 | 94.74%-5M | 36.94%-95M | -197.19%-150.65M | 188.13%155.01M | --53.8M |
-Net exchange gains and losses | -1,587.72%-4.81M | -144.25%-285K | 200.16%644K | -679.28%-643K | -66.96%111K | 194.65%336K | 82.53%-355K | -195.58%-2.03M | 116.74%2.13M | ---12.7M |
-Remuneration paid in stock | ---- | ---- | ---- | -77.69%1.74M | -51.14%7.79M | -58.98%15.94M | --38.86M | --0 | ---- | ---- |
-Other non-cash items | 29.67%61.78M | 25.44%47.64M | -21.45%37.98M | 213.68%48.35M | 170.87%15.42M | -62.05%5.69M | 438.03%15M | 5.53%2.79M | 895.48%2.64M | -101.11%-332K |
Changes in working capital | -120.22%-39.67M | 177.28%196.21M | -1,464.16%-253.91M | 76.28%-16.23M | -121.96%-68.44M | 831.98%311.61M | -134.02%-42.57M | 2,239.48%125.14M | 104.95%5.35M | -395.53%-108.03M |
-Change in receivables | 6.36%-48.37M | -129.85%-51.66M | 253.21%173.08M | -185.76%-112.97M | -60.14%131.73M | 240.48%330.48M | -890.40%-235.26M | -83.64%29.76M | 344.69%181.98M | 151.69%40.92M |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | 200.00%13.19M | ---13.19M | --0 | ---- | ---- |
-Change in payables | -84.10%4.25M | 187.66%26.7M | 35.70%-30.45M | -2,941.88%-47.36M | 96.74%-1.56M | -123.25%-47.71M | 941.24%205.25M | 111.88%19.71M | -943.70%-165.88M | -116.48%-15.89M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -5,277.42%-46.08M | -90.79%890K |
-Provision for loans, leases and other losses | ---- | ---- | ---229.45M | ---- | ---- | ---- | -144.50%-16.91M | --38M | ---- | ---- |
-Changes in other current assets | -117.01%-32.78M | 223.45%192.67M | -224.49%-156.07M | 195.74%125.37M | -1,334.35%-130.94M | 111.95%10.61M | -253.08%-88.81M | 64.24%58.01M | 126.37%35.32M | -1,488.25%-133.95M |
-Changes in other current liabilities | 30.59%37.23M | 358.96%28.51M | -158.78%-11.01M | 127.68%18.73M | -1,440.88%-67.67M | -95.25%5.05M | 622.59%106.34M | ---20.35M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -43.18%-63.04M | 0.00%-44.03M | -293,413.33%-44.03M | 99.87%-15K | -3,526.85%-11.75M | 91.76%-324K | -86.27%-3.93M | 51.08%-2.11M | -4.32M | |
Interest received (cash flow from operating activities) | 20.00%12K | 0.00%10K | 10K | 1,708.91%1.83M | -58.61%101K | -26.73%244K | 131.25%333K | |||
Tax refund paid | 0.00%-3.8M | -198.91%-3.8M | 267.82%3.84M | 0.00%-2.29M | -0.09%-2.29M | 0.17%-2.29M | -105.41%-2.29M | -47.66%42.35M | 111.92%80.91M | -99.93%-678.61M |
Other operating cash inflow (outflow) | 0 | 0 | 1K | 0 | 0 | -100.00%-2K | -1K | 0 | -50.00%1K | 300.00%2K |
Operating cash flow | -549.03%-1.34B | 60.82%-206.3M | 28.33%-526.6M | 51.72%-734.75M | -298.71%-1.52B | 56.89%-381.7M | -366.89%-885.4M | 77.35%-189.64M | -40.74%-837.36M | -172.49%-594.97M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -23.10%-7.44M | 33.96%-6.05M | -467.35%-9.16M | 64.80%-1.61M | 7.77%-4.59M | 71.55%-4.97M | 24.65%-17.47M | -239.44%-23.18M | 96.70%-6.83M | -929.56%-206.94M |
Net intangibles purchase and sale | ---- | ---- | ---2.35M | ---- | ---- | 51.58%-4.17M | 71.33%-8.6M | -377.86%-30M | 50.42%-6.28M | -13.47%-12.66M |
Net business purchase and sale | ---103.63M | --0 | ---- | ---29.95M | ---- | ---- | --237.65M | --0 | ---- | ---- |
Net investment product transactions | --0 | ---40.66M | --0 | ---19.4M | ---- | ---- | --100M | ---- | 98.08%-1M | -420.65%-52.17M |
Advance cash and loans provided to other parties | --0 | -162.41%-39.36M | ---15M | ---- | ---- | ---- | ---- | -66.67%-50M | 81.07%-30M | ---158.49M |
Repayment of advance payments to other parties and cash income from loans | 468.40%42.63M | 456.38%7.5M | --1.35M | ---- | ---6.04M | ---- | --28.91M | ---- | ---- | --7.46M |
Net changes in other investments | -109.25%-13.48M | 705.82%145.77M | -200.72%-24.06M | 70.29%-8M | -965.43%-26.93M | -103.35%-2.53M | 162.97%75.56M | -5,483.67%-120M | -93.85%2.23M | 112.50%36.27M |
Investing cash flow | -221.91%-81.92M | 236.54%67.2M | 16.53%-49.22M | -57.00%-58.97M | -222.01%-37.56M | -102.80%-11.66M | 286.41%416.05M | -432.93%-223.19M | 89.17%-41.88M | -16.64%-386.53M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --200M | --0 | 176.77%115M | -127.24%-149.8M | 278.46%550M | -294.23%-308.2M | 198.88%158.68M | -153.85%-160.48M | --298M | ---- |
Net common stock issuance | -28.27%749.85M | 357,925.68%1.05B | -99.97%292K | 35.41%1.16B | -31.70%860.11M | 1,271,901.01%1.26B | -99.98%99K | 112.67%405.58M | 10,366.96%190.71M | -99.86%1.82M |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | 87.39%-15K | 86.89%-119K | 99.39%-908K | -105.31%-149.92M |
Net other fund-raising expenses | -358.40%-151.43M | 120.39%58.6M | -237.90%-287.41M | 206.18%208.41M | -8,823.78%-196.29M | 78.57%2.25M | 126,100.00%1.26M | -100.01%-1K | 906,400.00%9.07M | --1K |
Financing cash flow | -27.68%798.42M | 741.44%1.1B | -114.07%-172.12M | 0.78%1.22B | 27.32%1.21B | 495.74%953.33M | -34.68%160.02M | -50.69%244.98M | 435.51%496.87M | -111.75%-148.09M |
Net cash flow | ||||||||||
Beginning cash position | 264.19%1.33B | -67.21%365.24M | 62.94%1.11B | -33.59%683.59M | 119.15%1.03B | -39.68%469.69M | -17.74%778.66M | -28.77%946.54M | -45.95%1.33B | 246.77%2.46B |
Current changes in cash | -164.51%-622.47M | 229.01%964.94M | -274.10%-747.93M | 224.30%429.59M | -161.72%-345.62M | 281.03%559.97M | -84.29%-309.33M | 56.10%-167.84M | 66.15%-382.37M | -164.57%-1.13B |
Effect of exchange rate changes | ---- | ---- | -200.16%-644K | 679.28%643K | 66.96%-111K | -194.65%-336K | 1,209.38%355K | ---32K | ---- | ---- |
Cash adjustments other than cash changes | ---- | 133.33%1K | -400.00%-3K | 150.00%1K | -100.00%-2K | -150.00%-1K | 300.00%2K | 0.00%-1K | 0.00%-1K | ---1K |
End cash Position | -46.80%707.71M | 264.19%1.33B | -67.21%365.24M | 62.94%1.11B | -33.59%683.59M | 119.15%1.03B | -39.68%469.69M | -17.74%778.66M | -28.77%946.54M | -45.95%1.33B |
Free cash flow | -534.06%-1.35B | 60.54%-212.35M | 26.92%-538.1M | 51.76%-736.37M | -290.56%-1.53B | 57.12%-390.84M | -275.37%-911.47M | 71.45%-242.82M | -4.41%-850.46M | -203.17%-814.57M |
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