(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 | -108.24%-2.35B | -147.09%-4.75B | -122.14%-1.1B | -118.12%-1.45B | 34.10%-1.07B | 12.28%-1.13B | 41.46%10.09B | -51.23%4.99B | 713.95%8.01B | -177.70%-1.62B |
Net profit before non-cash adjustment | -50.08%-2.8B | -1,090.72%-10.68B | -167.25%-2.82B | -449.66%-4.11B | -6.27%-1.9B | 25.39%-1.86B | 148.96%1.08B | -8.70%4.19B | 142.55%1.17B | -426.55%-1.79B |
Total adjustment of non-cash items | 689.17%707M | -23.84%2.89B | 344.00%777M | -49.02%1.41B | 17.05%817M | -181.63%-120M | -55.35%3.79B | -97.65%175M | 183.61%2.77B | 3,590.00%698M |
-Depreciation and amortization | 191.69%983M | 84.24%2.48B | 184.64%982M | 135.91%795M | 6.74%364M | 4.66%337M | 5.24%1.35B | 8.83%345M | 5.97%337M | 3.65%341M |
-Reversal of impairment losses recognized in profit and loss | ---- | --0 | --0 | ---- | ---- | ---- | -37.38%1.84B | --0 | ---- | ---- |
-Share of associates | ---- | -90.21%46M | 115.49%46M | --0 | ---- | ---- | 1,003.85%470M | -564.06%-297M | -19.09%301M | 166.49%246M |
-Disposal profit | --0 | --1.32B | 8,626.67%1.28B | --19M | 1,800.00%19M | --0 | --0 | -600.00%-15M | --0 | 107.69%1M |
-Net exchange gains and losses | -183.33%-35M | -25.64%145M | -83.33%41M | 114.41%238M | -31.34%-176M | 250.00%42M | 200.52%195M | 490.48%246M | 446.88%111M | -13,500.00%-134M |
-Remuneration paid in stock | 73.33%234M | 24.29%870M | 72.50%276M | 57.89%240M | 84.03%219M | -49.81%135M | -1.82%700M | -11.60%160M | -24.00%152M | -27.88%119M |
-Other non-cash items | 25.08%-475M | -160.03%-1.97B | -599.62%-1.85B | 283.87%119M | 212.80%391M | 2.46%-634M | -119.91%-758M | -106.82%-264M | -90.28%31M | 194.70%125M |
Changes in working capital | -130.68%-262M | -41.77%3.04B | 49.44%934M | -69.48%1.24B | 102.44%13M | -19.66%854M | 393.10%5.23B | 134.74%625M | 751.46%4.07B | -137.50%-532M |
-Change in receivables | 37.70%1.94B | 726.19%1.32B | 3.82%-1.13B | 119.82%721M | 234.32%317M | 60.89%1.41B | 73.72%-210M | -13.04%-1.18B | -22.64%328M | 14.18%-236M |
-Change in inventory | 16,440.00%817M | 6,062.50%1.91B | ---- | ---- | ---- | ---5M | ---32M | ---- | ---- | ---- |
-Change in payables | -292.19%-1.26B | 392.70%1.55B | 304.94%984M | 862.00%762M | 218.87%126M | -215.11%-320M | 271.20%315M | 304.20%243M | -81.82%-100M | -128.34%-106M |
-Change in accrued expense | -194,350.00%-3.89B | -133.61%-1.73B | -151.73%-824M | -106.27%-241M | ---665M | ---2M | --5.15B | --1.59B | 3,424.77%3.84B | ---- |
-Changes in other current assets | 1,022.61%2.12B | ---- | ---- | ---- | ---- | -150.00%-230M | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -53.85%-80M | -40.94%-241M | -66.00%-83M | -56.25%-75M | -72.22%-31M | 5.45%-52M | -8.92%-171M | -85.19%-50M | 17.24%-48M | -12.50%-18M |
Interest received (cash flow from operating activities) | 378.46%311M | 359.75%1.09B | 160.00%364M | 385.71%272M | 937.84%384M | 2,066.67%65M | 5,800.00%236M | 13,900.00%140M | 56M | 1,750.00%37M |
Tax refund paid | -107.32%-85M | -432.06%-1.39B | -850.00%-19M | -10,500.00%-212M | -18,600.00%-1.12B | 83.73%-41M | -401.15%-262M | 99.17%-2M | 96.00%-2M | -150.00%-6M |
Other operating cash inflow (outflow) | 0 | -49.12%29M | -40.00%15M | -93.75%1M | -18.75%13M | 0 | 111.11%57M | -7.41%25M | 16M | 16M |
Operating cash flow | -90.58%-2.21B | -152.98%-5.27B | -116.22%-827M | -118.25%-1.47B | -14.65%-1.82B | 27.28%-1.16B | 40.27%9.95B | -48.92%5.1B | 668.58%8.03B | -171.79%-1.59B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 62.60%-46M | -190.25%-804M | -307.89%-310M | -1,533.33%-294M | 17.20%-77M | -36.67%-123M | -43.52%-277M | 20.83%-76M | 40.00%-18M | -1,228.57%-93M |
Net intangibles purchase and sale | 57.14%-3M | -80.77%-47M | -7.69%-28M | ---7M | ---5M | ---7M | -225.00%-26M | -420.00%-26M | --0 | --0 |
Net business purchase and sale | ---- | ---62.94B | ---513M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Net investment product transactions | ---- | --0 | ---- | ---- | ---- | ---- | --1.21B | ---- | ---- | ---- |
Net changes in other investments | ---1M | -99.27%1M | ---- | ---- | ---- | ---- | --137M | --0 | ---- | ---- |
Investing cash flow | 61.54%-50M | -6,216.11%-63.79B | -176.78%-850M | -51,519.33%-61.19B | -1,644.09%-1.62B | -44.44%-130M | 275.18%1.04B | 1,196.04%1.11B | 483.87%119M | -119.70%-93M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---1.6B | --38.86B | ---1.04B | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net common stock issuance | ---- | --9.98B | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Increase or decrease of lease financing | -313.73%-211M | -135.44%-485M | -264.15%-193M | -255.77%-185M | -1.82%-56M | -10.87%-51M | -12.57%-206M | -17.78%-53M | -4.00%-52M | -22.22%-55M |
Net other fund-raising expenses | ---13M | 99.42%-27M | ---15M | ---- | ---- | ---- | -2,350.79%-4.68B | --0 | 99.22%-1M | ---- |
Financing cash flow | -3,476.47%-1.82B | 1,088.93%48.33B | 16,577.36%8.73B | 75,011.32%39.7B | 98.82%-56M | -10.87%-51M | -143.94%-4.89B | 22.06%-53M | -100.49%-53M | -1,964.17%-4.74B |
Net cash flow | ||||||||||
Beginning cash position | -26.28%49.07B | 10.77%66.56B | -30.71%42.39B | 22.26%65.6B | 11.98%66.14B | 10.77%66.56B | 50.19%60.09B | 22.74%61.18B | 32.06%53.66B | 46.21%59.06B |
Current changes in cash | -204.86%-4.08B | -439.47%-20.74B | 14.68%7.06B | -383.36%-22.95B | 45.45%-3.5B | 22.52%-1.34B | -66.98%6.11B | -37.30%6.15B | -12.87%8.1B | -4,651.77%-6.42B |
Effect of exchange rate changes | 66.38%1.53B | 795.86%3.24B | 51.10%-377M | 55.25%-260M | 193.17%2.96B | 30.54%919M | -77.13%362M | -278.47%-771M | -591.67%-581M | 997.83%1.01B |
End cash Position | -29.67%46.52B | -26.28%49.07B | -26.28%49.07B | -30.71%42.39B | 22.26%65.6B | 11.98%66.14B | 10.77%66.56B | 10.77%66.56B | 22.74%61.18B | 32.06%53.66B |
Free cash flow | -75.14%-2.25B | -163.47%-6.12B | -123.31%-1.17B | -122.04%-1.77B | -13.19%-1.91B | 23.44%-1.29B | 39.96%9.65B | -49.43%5B | 655.12%8.02B | -184.29%-1.68B |
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