(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -70.11%301M | 48.85%4.41B | -31.62%1.33B | 89.92%1.39B | 469.02%679M | 116.09%1.01B | 29.66%2.96B | 170.18%1.95B | 27.87%734M | -140.17%-184M |
Net profit before non-cash adjustment | -14.69%883M | 0.94%2.89B | -35.87%320M | -16.01%934M | -38.34%603M | 275.00%1.04B | 112.69%2.87B | -15.57%499M | 192.63%1.11B | 619.12%978M |
Total adjustment of non-cash items | -162.68%-173M | -15.95%1.39B | -34.23%657M | 39.24%440M | 164.29%18M | -25.00%276M | -15.47%1.66B | 90.29%999M | -50.63%316M | -105.69%-28M |
-Depreciation and amortization | 7.31%411M | 4.17%1.6B | 5.30%417M | 2.53%406M | 2.08%392M | 6.98%383M | 10.76%1.53B | 11.86%396M | 13.47%396M | 12.61%384M |
-Disposal profit | --0 | -68.75%5M | 300.00%4M | -50.00%1M | -92.31%1M | ---1M | 60.00%16M | -50.00%1M | -71.43%2M | 1,200.00%13M |
-Other non-cash items | -450.94%-584M | -301.90%-212M | -60.80%236M | 140.24%33M | 11.76%-375M | -1,160.00%-106M | -81.35%105M | 256.21%602M | -128.87%-82M | -383.33%-425M |
Changes in working capital | -34.54%-409M | 108.29%129M | -21.11%355M | 102.88%20M | 105.11%58M | -70.79%-304M | -52.70%-1.56B | 213.92%450M | -55.61%-694M | -567.06%-1.13B |
-Change in receivables | 20.09%-338M | 238.24%282M | -70.13%135M | 150.96%160M | 228.93%410M | -1,662.50%-423M | 67.31%-204M | 518.52%452M | -118.06%-314M | -16.91%-318M |
-Change in inventory | -26.67%176M | 149.81%529M | 133.09%183M | 55.36%87M | 106.88%19M | 183.04%240M | -18.53%-1.06B | -27.13%-553M | 122.67%56M | -126.23%-276M |
-Change in payables | -104.13%-247M | -135.17%-682M | -93.28%37M | 47.94%-227M | 31.30%-371M | -189.63%-121M | -157.88%-290M | 272.30%551M | -692.73%-436M | -341.07%-540M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 4.51%-127M | -38.85%-579M | -7.04%-152M | -26.50%-148M | -69.77%-146M | -84.72%-133M | -36.27%-417M | -75.31%-142M | -67.14%-117M | -2.38%-86M |
Interest received (cash flow from operating activities) | 0 | -99.35%1M | 0 | 0 | 1M | 0 | 155M | 3M | 152M | 0 |
Tax refund paid | 99.40%-4M | -68.53%-905M | 7M | -39.77%-246M | 80.00%-1M | -86.80%-665M | -642.42%-537M | 0 | -1,500.00%-176M | -105.95%-5M |
Other operating cash inflow (outflow) | 100.00%2M | 0 | 0 | 200.00%2M | -200.00%-3M | 150.00%1M | 1M | 2M | -100.00%-2M | 200.00%3M |
Operating cash flow | -18.10%172M | 35.23%2.93B | -34.46%1.19B | 69.54%1B | 294.85%530M | 483.33%210M | 4.18%2.17B | 182.53%1.81B | 20.12%591M | -159.26%-272M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -144.19%-210M | -260.07%-1.95B | -3,294.29%-1.19B | 45.10%-28M | -1,218.37%-646M | 78.82%-86M | 10.58%-541M | 83.09%-35M | -418.75%-51M | 76.33%-49M |
Net intangibles purchase and sale | 27.78%-13M | -22.95%-75M | -60.00%-16M | -13.64%-25M | -23.08%-16M | -12.50%-18M | 34.41%-61M | -350.00%-10M | 59.26%-22M | 40.91%-13M |
Repayment of advance payments to other parties and cash income from loans | ---- | -99.74%2M | ---- | ---- | ---- | ---- | --756M | ---- | ---- | ---- |
Net changes in other investments | -300.00%-6M | -104.80%-13M | 99.17%-6M | -100.82%-6M | -100.00%-4M | -98.85%3M | 204.63%271M | -184.31%-725M | --736M | 60.00%-2M |
Investing cash flow | -126.73%-229M | -578.59%-2.03B | -8,528.57%-1.21B | -108.90%-59M | -940.63%-666M | 36.88%-101M | 144.41%425M | 96.94%-14M | 1,844.74%663M | 72.65%-64M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -7.34%-395M | -502.61%-616M | 108.28%153M | -128.64%-563M | 189.50%162M | -271.16%-368M | 112.03%153M | -552.65%-1.85B | 1,920.37%1.97B | 59.05%-181M |
Net common stock issuance | ---- | --0 | --0 | --0 | ---- | ---- | -310.77%-1.8B | --0 | ---1.8B | ---- |
Increase or decrease of lease financing | -14.29%-56M | -8.76%-211M | -9.62%-57M | -12.24%-55M | -2.04%-50M | -11.36%-49M | -18.29%-194M | -26.83%-52M | -53.13%-49M | -13.95%-49M |
Cash dividends paid | -26.33%-715M | -114.39%-566M | --0 | --0 | --0 | -114.39%-566M | -54.39%-264M | --0 | --0 | --0 |
Net other fund-raising expenses | ---- | 85.71%-1M | ---- | ---- | ---- | ---- | -600.00%-7M | 97.22%-1M | --0 | -102.94%-1M |
Financing cash flow | -18.62%-1.17B | 34.00%-1.39B | 105.00%95M | -629.06%-619M | 148.92%113M | -903.06%-983M | -180.11%-2.11B | -518.50%-1.9B | 183.57%117M | 48.78%-231M |
Net cash flow | ||||||||||
Beginning cash position | -10.85%3.63B | 15.74%4.07B | -12.84%3.73B | 14.63%3.24B | -4.77%3.2B | 15.74%4.07B | 15.45%3.52B | 48.72%4.28B | 10.81%2.83B | 21.15%3.36B |
Current changes in cash | -39.93%-1.22B | -204.18%-499M | 171.84%74M | -76.37%324M | 95.94%-23M | -293.69%-874M | 30.16%479M | -116.17%-103M | 336.62%1.37B | -150.88%-567M |
Effect of exchange rate changes | 2,600.00%75M | -22.67%58M | -61.68%-173M | 98.80%165M | 76.92%69M | -105.00%-3M | -27.18%75M | -3,666.67%-107M | 591.67%83M | 387.50%39M |
Cash adjustments other than cash changes | ---- | ---1M | ---2M | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
End cash Position | -22.30%2.48B | -10.85%3.63B | -10.85%3.63B | -12.84%3.73B | 14.63%3.24B | -4.77%3.2B | 15.74%4.07B | 15.74%4.07B | 48.72%4.28B | 10.81%2.83B |
Free cash flow | -148.11%-51M | -42.14%905M | -100.96%-17M | 83.01%948M | 60.48%-132M | 127.46%106M | 13.25%1.56B | 303.20%1.77B | 14.10%518M | -245.22%-334M |
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