(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 | -12.11%491.75M | 9.60%559.48M | 74.49%510.48M | -11.76%292.55M | 2.71%331.55M | 322.8M |
Net profit before non-cash adjustment | -12.81%565.02M | 17.11%648.04M | 64.99%553.36M | -1.64%335.39M | 7.41%340.98M | --317.45M |
Total adjustment of non-cash items | -25.47%-25.57M | 38.40%-20.38M | -963.98%-33.08M | 92.25%-3.11M | -276.28%-40.12M | --22.76M |
-Depreciation and amortization | -18.67%3.09M | 6.68%3.8M | -0.94%3.57M | 40.48%3.6M | -13.39%2.56M | --2.96M |
-Disposal profit | --0 | --0 | --0 | -421.37%-3.42M | 95.99%-655K | ---16.34M |
-Net exchange gains and losses | 12.88%-21.31M | 33.75%-24.46M | -1,912.71%-36.93M | -83.55%2.04M | -59.81%12.39M | --30.82M |
-Other non-cash items | -2,705.67%-7.35M | 0.36%282K | 105.27%281K | 90.20%-5.33M | -1,121.07%-54.41M | --5.33M |
Changes in working capital | 30.05%-47.7M | -596.07%-68.19M | 75.34%-9.8M | -229.42%-39.72M | 276.20%30.69M | ---17.42M |
-Change in receivables | 87.51%-7.43M | -100.95%-59.46M | -223.79%-29.59M | -36.15%23.9M | 176.56%37.43M | ---48.9M |
-Change in inventory | -891.34%-19.1M | 128.21%2.41M | -18.73%-8.56M | ---7.21M | ---- | ---- |
-Change in payables | 42.14%-9.19M | -83.67%-15.89M | -128.89%-8.65M | 186.90%29.94M | -186.30%-34.46M | --39.93M |
-Provision for loans, leases and other losses | -11.71%12.6M | -8.44%14.27M | 116.28%15.59M | -723.11%-95.75M | 12.81%15.37M | --13.62M |
-Changes in other current assets | -322.03%-3.96M | 140.54%1.78M | -150.20%-4.4M | -114.20%-1.76M | 1,095.85%12.39M | --1.04M |
-Changes in other current liabilities | -82.26%-20.61M | -143.82%-11.31M | 131.48%25.81M | 26,650.00%11.15M | 99.82%-42K | ---23.11M |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | 94.66%-42K | -786K | ||||
Interest received (cash flow from operating activities) | 65.22%494K | 47.29%299K | -49.50%203K | -94.15%402K | -20.52%6.87M | 8.64M |
Tax refund paid | 23.79%-209.65M | -635.34%-275.11M | 73.43%-37.41M | -148.18%-140.79M | 49.32%-56.73M | -111.94M |
Other operating cash inflow (outflow) | 8,852.22%8.06M | -51.35%90K | -96.70%185K | 559,900.00%5.6M | 0.00%-1K | -1K |
Operating cash flow | 2.07%290.65M | -39.86%284.76M | 200.10%473.46M | -43.98%157.77M | 28.77%281.65M | --218.72M |
Investing cash flow | ||||||
Net PPE purchase and sale | -146.12%-4.16M | -131.05%-1.69M | 80.45%-731K | -161.90%-3.74M | -161.95%-1.43M | --2.31M |
Net intangibles purchase and sale | -236.00%-672K | 33.33%-200K | 69.39%-300K | 23.85%-980K | 73.98%-1.29M | ---4.95M |
Net investment product transactions | ---- | ---- | ---- | -82.91%23.73M | 153.12%138.88M | --54.87M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---2.45M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | --1.65M | ---- |
Net changes in other investments | 171.49%158K | ---221K | ---- | ---- | -101.65%-2K | --121K |
Investing cash flow | -121.37%-4.67M | -104.66%-2.11M | -105.42%-1.03M | -86.21%19.01M | 176.20%137.82M | --49.9M |
Financing cash flow | ||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | 30.99%-54.27M | ---78.64M |
Net common stock issuance | -97.37%23K | -99.39%876K | 2.68%142.88M | --139.15M | ---- | --450K |
Cash dividends paid | 12.55%-142.81M | -107.65%-163.31M | -96.61%-78.65M | -60.00%-40M | 80.00%-25M | ---125M |
Net other fund-raising expenses | --1K | ---- | ---2K | ---- | ---- | ---- |
Financing cash flow | 12.09%-142.79M | -352.90%-162.43M | -35.22%64.23M | 225.08%99.15M | 60.99%-79.27M | ---203.19M |
Net cash flow | ||||||
Beginning cash position | 6.92%2.24B | 37.79%2.09B | 22.02%1.52B | 35.00%1.24B | 4.18%921.3M | --884.32M |
Current changes in cash | 19.11%143.19M | -77.60%120.22M | 94.49%536.66M | -18.89%275.93M | 419.97%340.2M | --65.43M |
Effect of exchange rate changes | -12.88%21.31M | -33.75%24.46M | 1,895.09%36.93M | 88.39%-2.06M | 37.69%-17.73M | ---28.45M |
Cash adjustments other than cash changes | ---- | -200.00%-1K | 0.00%1K | 0.00%1K | --1K | ---- |
End cash Position | 7.36%2.4B | 6.92%2.24B | 37.79%2.09B | 22.02%1.52B | 35.00%1.24B | --921.3M |
Free cash flow | 1.04%285.82M | -40.12%282.87M | 208.68%472.43M | -45.13%153.05M | 31.04%278.93M | --212.86M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data