(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 | 95.54%-80M | -190.74%-1.79B | -36.92%1.98B | 259.56%3.13B | 318.85%871.61M | -398.27M |
Net profit before non-cash adjustment | 65.30%-602M | -42.45%-1.74B | -263.05%-1.22B | 263.84%747M | 46.09%-455.92M | ---845.71M |
Total adjustment of non-cash items | -95.65%21M | 761.64%483M | 43.41%-73M | -141.59%-129M | 404.65%310.15M | ---101.8M |
-Depreciation and amortization | -95.92%2M | 8.89%49M | 7.14%45M | 25.59%42M | 58.28%33.44M | --21.13M |
-Reversal of impairment losses recognized in profit and loss | -17.20%130M | --157M | --0 | ---- | ---- | --26.75M |
-Disposal profit | -24.10%63M | -67.83%83M | --258M | --0 | ---- | ---- |
-Remuneration paid in stock | 73.81%73M | 281.82%42M | --11M | --0 | ---- | ---- |
-Other non-cash items | -262.50%-247M | 139.28%152M | -126.32%-387M | -161.80%-171M | 284.86%276.7M | ---149.68M |
Changes in working capital | 192.44%501M | -116.59%-542M | 29.89%3.27B | 147.30%2.52B | 85.24%1.02B | --549.24M |
-Change in receivables | -330.36%-5.84B | 17.51%-1.36B | 24.05%-1.65B | -121.20%-2.17B | -20.66%-979.21M | ---811.54M |
-Change in payables | 248.30%1.44B | -125.91%-973M | -25.92%3.76B | 29.38%5.07B | --3.92B | ---- |
-Provision for loans, leases and other losses | 142.86%68M | -28.21%28M | 62.50%39M | -21.57%24M | 2,635.13%30.6M | ---1.21M |
-Changes in other current assets | 174.43%4.83B | 57.42%1.76B | 371.36%1.12B | 78.90%-412M | -243.37%-1.95B | --1.36B |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | 0 | 0 | 0 | 0 | ||
Interest received (cash flow from operating activities) | 0 | 0 | 0 | 0 | 30.00%39K | 30K |
Tax refund paid | -106.35%-4M | 131.34%63M | -2,771.43%-201M | -327.61%-7M | 28.55%-1.64M | -2.29M |
Other operating cash inflow (outflow) | -84.00%4M | 316.67%25M | 500.00%6M | 99,900.00%1M | 0.00%1K | 1K |
Operating cash flow | 95.31%-80M | -195.74%-1.71B | -43.03%1.78B | 259.53%3.13B | 317.22%870.02M | ---400.53M |
Investing cash flow | ||||||
Net PPE purchase and sale | -89.29%-53M | -40.00%-28M | 37.50%-20M | -25.15%-32M | 70.36%-25.57M | ---86.26M |
Net intangibles purchase and sale | ---- | ---- | 50.00%-1M | -521.12%-2M | -6.62%-322K | ---302K |
Net investment product transactions | ---- | ---- | ---- | ---436M | ---- | ---100M |
Net changes in other investments | ---- | ---- | ---- | 96.10%-1M | 83.10%-25.63M | ---151.66M |
Investing cash flow | -89.29%-53M | -33.33%-28M | 95.54%-21M | -814.14%-471M | 84.77%-51.52M | ---338.22M |
Financing cash flow | ||||||
Net common stock issuance | -38.46%16M | 23.81%26M | -99.83%21M | 557.81%12.42B | 84.58%1.89B | --1.02B |
Net other fund-raising expenses | ---- | ---- | ---- | 112.59%1M | ---7.94M | ---- |
Financing cash flow | -38.46%16M | 23.81%26M | -99.83%21M | 560.64%12.42B | 83.80%1.88B | --1.02B |
Net cash flow | ||||||
Beginning cash position | -7.11%22.34B | 8.00%24.05B | 209.53%22.27B | 63.21%7.2B | 6.89%4.41B | --4.12B |
Current changes in cash | 93.15%-117M | -195.85%-1.71B | -88.18%1.78B | 458.72%15.08B | 850.12%2.7B | --284M |
Effect of exchange rate changes | --0 | --0 | --0 | ---- | ---- | ---- |
Cash adjustments other than cash changes | ---- | ---1M | ---- | ---- | 8,855,800.00%88.56M | ---1K |
End cash Position | -0.52%22.23B | -7.11%22.34B | 8.00%24.05B | 209.52%22.27B | 63.22%7.2B | --4.41B |
Free cash flow | 92.33%-133M | -198.47%-1.73B | -43.08%1.76B | 266.53%3.09B | 273.30%844.13M | ---487.09M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data