(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 | |
---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||||
Cash from operating activities | -23.06%453.91M | 123.11%589.98M | -10.14%264.43M | -3.14%294.26M | -15.62%303.82M | -22.36%360.04M | 50.81%463.71M | 53.15%307.47M | 200.77M |
Net profit before non-cash adjustment | 32.97%493.2M | -25.01%370.92M | 26.65%494.6M | 10.38%390.53M | -12.85%353.8M | 0.27%405.97M | 29.68%404.87M | 20.00%312.21M | --260.17M |
Total adjustment of non-cash items | -90.77%1.36M | 338.64%14.74M | 62.64%-6.18M | -11.89%-16.53M | -26.80%-14.77M | -158.92%-11.65M | 3.79%19.77M | 978.74%19.05M | ---2.17M |
-Depreciation and amortization | -36.90%6.93M | 122.35%10.98M | 148.37%4.94M | -30.24%1.99M | -38.21%2.85M | 6.22%4.61M | -12.84%4.34M | 42.52%4.98M | --3.5M |
-Disposal profit | -43.04%-26.88M | 0.30%-18.79M | -10.34%-18.85M | -3.59%-17.09M | -53.39%-16.49M | -753.62%-10.75M | 385.10%1.65M | 91.77%-577K | ---7.01M |
-Remuneration paid in stock | 43.59%11.03M | 140.39%7.68M | --3.2M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -30.83%10.28M | 227.38%14.86M | 416.60%4.54M | -26.68%-1.43M | 79.47%-1.13M | -140.00%-5.51M | -5.87%13.78M | 987.96%14.64M | --1.35M |
Changes in working capital | -119.90%-40.66M | 191.22%204.33M | -180.93%-223.99M | -126.46%-79.73M | -2.70%-35.21M | -187.75%-34.28M | 264.23%39.07M | 58.43%-23.79M | ---57.23M |
-Change in receivables | -151.28%-100.27M | 183.13%195.53M | -180.39%-235.2M | -198.57%-83.88M | -175.64%-28.1M | 12.76%37.14M | 187.56%32.94M | 50.67%-37.62M | ---76.26M |
-Change in inventory | -84.63%687K | -72.11%4.47M | 768.56%16.03M | 107.37%1.85M | -1,723.01%-25.04M | -71.78%1.54M | 811.98%5.47M | -111.91%-768K | --6.45M |
-Change in payables | 1,260.66%58.93M | 189.82%4.33M | -309.20%-4.82M | -87.14%2.31M | 124.57%17.93M | -11,172.99%-72.97M | -95.53%659K | -45.61%14.73M | --27.08M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 99.12%-128K | ---14.5M |
Dividends paid (cash flow from operating activities) | |||||||||
Dividends received (cash flow from operating activities) | 0 | 6.45%18.79M | 3.34%17.66M | 3.59%17.09M | 339.81%16.49M | 3.75M | |||
Interest paid (cash flow from operating activities) | |||||||||
Interest received (cash flow from operating activities) | |||||||||
Tax refund paid | 36.10%-104.12M | -33.07%-162.93M | -17.13%-122.44M | 21.49%-104.53M | -0.02%-133.14M | -30.65%-133.1M | 7.08%-101.88M | -8.65%-109.65M | -100.92M |
Other operating cash inflow (outflow) | -1K | 0 | 0 | 0 | -1K | 0 | 0 | 0 | 0 |
Operating cash flow | -21.54%349.79M | 179.26%445.84M | -22.81%159.65M | 10.50%206.82M | -18.86%187.17M | -36.24%230.69M | 82.90%361.83M | 98.12%197.83M | --99.85M |
Investing cash flow | |||||||||
Net PPE purchase and sale | 96.56%-1.26M | -308.27%-36.62M | -1,533.70%-8.97M | ---549K | ---- | ---- | 52.17%-4.6M | ---9.61M | ---- |
Net investment product transactions | --458M | --0 | ---- | ---- | 93.75%-24.92M | ---398.72M | ---- | ---- | --309.04M |
Net changes in other investments | ---- | -4,074,200.00%-40.74M | --1K | ---- | ---- | ---6.4M | ---- | -100.01%-1K | --20M |
Investing cash flow | 690.42%456.74M | -762.61%-77.36M | -1,533.52%-8.97M | 97.80%-549K | 93.85%-24.92M | -8,710.81%-405.12M | 52.17%-4.6M | -102.92%-9.61M | --329.04M |
Financing cash flow | |||||||||
Net common stock issuance | -2,961.30%-59M | 108.80%2.06M | -424.60%-23.44M | 159.75%7.22M | -167.98%-12.08M | -1.78%17.78M | -95.19%18.1M | --376.44M | ---- |
Cash dividends paid | -0.46%-150.46M | -18.32%-149.76M | -0.44%-126.58M | -0.62%-126.02M | -1.19%-125.25M | 34.41%-123.77M | ---188.7M | ---- | ---- |
Net other fund-raising expenses | ---- | ---1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -41.81%-209.46M | 1.54%-147.7M | -26.27%-150.01M | 13.49%-118.8M | -29.56%-137.33M | 37.87%-106M | -145.32%-170.6M | --376.44M | --0 |
Net cash flow | |||||||||
Beginning cash position | 11.95%2.07B | 0.04%1.85B | 4.97%1.85B | 1.44%1.76B | -13.91%1.73B | 10.20%2.02B | 44.67%1.83B | 51.35%1.26B | --835.25M |
Current changes in cash | 170.44%597.08M | 32,901.49%220.78M | -99.24%669K | 251.02%87.47M | 108.89%24.92M | -250.26%-280.44M | -66.95%186.63M | 31.65%564.65M | --428.89M |
Cash adjustments other than cash changes | ---- | ---- | -200.00%-1K | 200.00%1K | -200.00%-1K | --1K | ---- | 200.00%1K | ---1K |
End cash Position | 28.86%2.67B | 11.95%2.07B | 0.04%1.85B | 4.97%1.85B | 1.44%1.76B | -13.91%1.73B | 10.20%2.02B | 44.67%1.83B | --1.26B |
Free cash flow | -14.83%348.53M | 176.54%409.22M | -28.26%147.98M | 10.20%206.27M | -18.86%187.17M | -35.42%230.69M | 94.10%357.23M | 84.32%184.05M | --99.85M |
Currency Unit | 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 |
No Data