(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | 226.36%749.19M | -158.05%-592.92M | 216.83%1.02B | -226.20%-874.21M | 692.73M |
Net profit before non-cash adjustment | 489.47%229.92M | -129.57%-59.04M | 150.92%199.64M | 160.94%79.56M | ---130.55M |
Total adjustment of non-cash items | 1,648.47%94.47M | -89.43%5.4M | -34.04%51.1M | -63.61%77.48M | --212.92M |
-Depreciation and amortization | 30.25%119.08M | 55.59%91.43M | 241.34%58.76M | -43.87%17.22M | --30.67M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --96.9M |
-Disposal profit | ---- | ---- | ---- | ---- | --61.35M |
-Remuneration paid in stock | --3.28M | --0 | ---- | ---- | ---- |
-Other non-cash items | 67.58%-27.89M | -1,022.71%-86.02M | -112.71%-7.66M | 151.01%60.26M | --24.01M |
Changes in working capital | 178.77%424.8M | -169.98%-539.29M | 174.72%770.59M | -268.96%-1.03B | --610.36M |
-Change in receivables | -44.21%-40.9M | 15.53%-28.36M | -38.66%-33.57M | -23.55%-24.21M | ---19.6M |
-Change in prepaid assets | 147.45%301.08M | -179.17%-634.47M | 182.48%801.38M | -262.79%-971.6M | --596.84M |
-Change in payables | 156.66%98.4M | 2,126.42%38.34M | 104.37%1.72M | -219.64%-39.42M | --32.95M |
-Provision for loans, leases and other losses | 307.88%44.3M | 922.69%10.86M | -73.33%1.06M | 2,137.08%3.98M | --178K |
-Changes in other current assets | -70.51%21.92M | --74.34M | --0 | ---- | ---- |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | 65.23%-169K | 43.42%-486K | 44.94%-859K | 24.60%-1.56M | -2.07M |
Interest received (cash flow from operating activities) | 2.70%38K | 27.59%37K | 31.82%29K | 15.79%22K | 19K |
Tax refund paid | 131.16%11.86M | -7,069.68%-38.07M | -0.38%-531K | -264.83%-529K | -145K |
Other operating cash inflow (outflow) | 200.00%1K | -1K | 0 | 0 | 0 |
Operating cash flow | 220.51%760.93M | -161.91%-631.44M | 216.40%1.02B | -226.90%-876.27M | --690.54M |
Investing cash flow | |||||
Net PPE purchase and sale | 82.81%-1.73M | -280.34%-10.06M | -1,640.13%-2.65M | 91.63%-152K | ---1.82M |
Net intangibles purchase and sale | 18.16%-130.17M | -43.19%-159.06M | 25.62%-111.08M | 17.62%-149.35M | ---181.29M |
Net changes in other investments | 1,400.00%13K | 99.86%-1K | -133.44%-722K | 133.64%2.16M | ---6.42M |
Investing cash flow | 22.02%-131.88M | -47.77%-169.12M | 22.32%-114.45M | 22.26%-147.34M | ---189.53M |
Financing cash flow | |||||
Net issuance payments of debt | 0.22%-32.24M | 40.12%-32.32M | 7.47%-53.97M | -310.40%-58.32M | --27.72M |
Net common stock issuance | -38.58%-176K | -100.05%-127K | 256.81%244.7M | --68.58M | ---- |
Issuance fees | ---- | ---- | ---5.43M | --0 | ---- |
Net other fund-raising expenses | 218.11%1.65M | 3,143.75%519K | 100.00%16K | -90.48%8K | --84K |
Financing cash flow | 3.62%-30.77M | -117.23%-31.92M | 1,704.85%185.32M | -63.07%10.27M | --27.8M |
Net cash flow | |||||
Beginning cash position | -23.34%2.73B | 44.05%3.57B | -29.04%2.48B | 17.86%3.49B | --2.96B |
Current changes in cash | 171.87%598.28M | -176.32%-832.49M | 207.65%1.09B | -291.63%-1.01B | --528.81M |
Cash adjustments other than cash changes | 50.00%-1K | -300.00%-2K | 200.00%1K | ---1K | ---- |
End cash Position | 21.88%3.33B | -23.34%2.73B | 44.05%3.57B | -29.04%2.48B | --3.49B |
Free cash flow | 178.57%629.03M | -188.34%-800.56M | 188.35%906.24M | -302.16%-1.03B | --507.4M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data