Kioxia Holdings Corporation (see below note)
285A
dely inc.
299A
Synspective Inc.
290A
Reskill Corp.
291A
Kuroda Group Co.,Ltd.
287A
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | 34.67%237.95M | 75.68%176.7M | 43.01%100.58M | -26.92%70.33M | 261.95%96.24M | -59.43M |
Net profit before non-cash adjustment | 23.00%162.69M | 302.61%132.26M | 355.19%32.85M | 119.68%7.22M | 74.45%-36.66M | ---143.51M |
Total adjustment of non-cash items | 117.56%1.63M | -180.34%-9.26M | -31.32%11.53M | 77.27%16.79M | 14.38%9.47M | --8.28M |
-Depreciation and amortization | 32.70%26.13M | 201.16%19.69M | -22.65%6.54M | -7.25%8.45M | 15.03%9.11M | --7.92M |
-Disposal profit | 3,431.75%4.45M | --126K | ---- | ---- | ---- | ---- |
-Remuneration paid in stock | 47.16%15.8M | 175.71%10.74M | --3.9M | ---- | ---- | ---- |
-Other non-cash items | -12.40%-44.76M | -3,729.72%-39.82M | -86.84%1.1M | 2,235.01%8.34M | 0.00%357K | --357K |
Changes in working capital | 37.14%73.64M | -4.45%53.7M | 21.32%56.2M | -62.47%46.32M | 62.84%123.43M | --75.8M |
-Change in receivables | -170.48%-12.6M | 166.26%17.88M | -273.05%-26.98M | -660.57%-7.23M | 51.73%-951K | ---1.97M |
-Change in inventory | -279.78%-2.72M | ---717K | ---- | ---- | 218.52%172K | --54K |
-Change in prepaid assets | ---- | ---- | -49.73%-12.86M | -77.94%-8.59M | -1,385.23%-4.83M | ---325K |
-Change in payables | 4.02%25.46M | 138.13%24.48M | -8.17%10.28M | -50.04%11.19M | 504.97%22.41M | ---5.53M |
-Change in accrued expense | 1,065.38%38.57M | -83.49%3.31M | 143.54%20.05M | 30.05%8.23M | -68.47%6.33M | --20.07M |
-Provision for loans, leases and other losses | -115.57%-433K | --2.78M | ---- | ---- | ---- | ---- |
-Changes in other current assets | 325.11%25.36M | -90.92%5.97M | 53.83%65.71M | -57.41%42.72M | 57.95%100.3M | --63.5M |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | 7.69%-240K | 76.30%-260K | 7.74%-1.1M | -231.20%-1.19M | 0.00%-359K | -359K |
Interest received (cash flow from operating activities) | -22.22%14K | 125.00%18K | 166.67%8K | 50.00%3K | 0.00%2K | 2K |
Tax refund paid | -163.34%-35.6M | -68.10%-13.52M | -336.41%-8.04M | -123.94%-1.84M | -52.13%-823K | -541K |
Other operating cash inflow (outflow) | 0 | -1K | 0 | 0.00%-1K | -1K | 0 |
Operating cash flow | 24.05%202.12M | 78.18%162.94M | 35.88%91.45M | -29.20%67.3M | 257.58%95.06M | ---60.33M |
Investing cash flow | ||||||
Net PPE purchase and sale | 92.02%-10.4M | -527.71%-130.2M | -565.87%-20.74M | 4.65%-3.12M | 40.09%-3.27M | ---5.45M |
Net intangibles purchase and sale | -26.35%-10.79M | ---8.54M | ---- | ---- | ---- | ---- |
Net business purchase and sale | 20.00%-20M | -400.00%-25M | ---5M | ---- | ---- | ---- |
Net investment product transactions | --0 | 146.15%300M | ---650M | ---- | ---- | ---- |
Net changes in other investments | -8,842.31%-4.65M | -105.95%-52K | 102.30%874K | -10,040.11%-37.92M | 97.94%-374K | ---18.17M |
Investing cash flow | -133.65%-45.83M | 120.18%136.21M | -1,544.46%-674.87M | -1,027.14%-41.04M | 84.58%-3.64M | ---23.62M |
Financing cash flow | ||||||
Net issuance payments of debt | 200.08%10M | 94.24%-10M | -202.96%-173.65M | --168.66M | ---- | ---- |
Net common stock issuance | 795.83%43M | 251.65%4.8M | -99.83%1.37M | --803.71M | ---- | ---- |
Financing cash flow | 1,120.09%53M | 96.98%-5.2M | -117.72%-172.29M | --972.37M | ---- | ---- |
Net cash flow | ||||||
Beginning cash position | 54.39%834.38M | -58.15%540.43M | 340.99%1.29B | 45.38%292.86M | -29.42%201.44M | --285.39M |
Current changes in cash | -28.80%209.3M | 138.90%293.95M | -175.67%-755.71M | 992.34%998.63M | 208.90%91.42M | ---83.95M |
Cash adjustments other than cash changes | -150.00%-1K | 300.00%2K | -200.00%-1K | --1K | ---- | ---2K |
End cash Position | 25.08%1.04B | 55.73%834.38M | -58.51%535.78M | 340.99%1.29B | 45.38%292.86M | --201.44M |
Free cash flow | 647.70%180.94M | -65.77%24.2M | 10.16%70.7M | -30.08%64.19M | 239.55%91.8M | ---65.78M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |