(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -91.56%171.78M | 1,227.24%2.03B | 103.33%153.29M | -5.92%-4.6B | -87.53%-4.35B | 38.94%-2.32B | -94.39%-3.8B | 14.20%-1.95B | -77.82%-2.28B | 23.37%-1.28B |
Net profit before non-cash adjustment | -156.75%-1.2B | 110.35%2.11B | 124.50%1B | 6.54%-4.09B | -59.07%-4.37B | 30.83%-2.75B | -72.08%-3.97B | 12.13%-2.31B | -136.34%-2.63B | 30.56%-1.11B |
Total adjustment of non-cash items | 4,472.00%526.13M | -105.50%-12.03M | 175.40%218.62M | -208.71%-289.94M | 8.38%266.7M | 16.00%246.09M | -42.48%212.15M | 127.22%368.84M | 279.65%162.33M | -256.72%-90.36M |
-Depreciation and amortization | -2.13%96.01M | 4.40%98.09M | 47.19%93.96M | 67.61%63.84M | 9.76%38.09M | 17.35%34.7M | 15.28%29.57M | 5.80%25.65M | 91.46%24.24M | 55.13%12.66M |
-Reversal of impairment losses recognized in profit and loss | --560.59M | --0 | ---- | ---- | ---- | ---- | --14.69M | ---- | ---- | ---- |
-Disposal profit | 1,357.04%7.87M | -22.08%540K | 1,772.97%693K | --37K | --0 | --9.83M | --0 | -6.72%1.14M | -63.19%1.22M | 161.95%3.32M |
-Net exchange gains and losses | 64.25%-132.42M | -2,506.91%-370.42M | -1,046.64%-14.21M | -98.20%1.5M | 77.26%83.37M | 11.46%47.03M | -78.51%42.2M | 331.96%196.37M | 123.21%45.46M | -419.11%-195.88M |
-Remuneration paid in stock | -21.23%82.5M | -15.72%104.73M | 21.38%124.27M | -19.48%102.38M | 3.42%127.14M | 1.43%122.94M | -11.54%121.21M | 33.15%137.01M | 8.62%102.9M | 42.38%94.73M |
-Other non-cash items | -157.04%-88.42M | 1,014.76%155.02M | 103.04%13.91M | -2,628.41%-457.69M | -42.69%18.1M | 603.92%31.59M | -48.28%4.49M | 175.46%8.68M | -121.42%-11.5M | -119.94%-5.19M |
Changes in working capital | 1,506.87%841.04M | 94.40%-59.78M | -366.75%-1.07B | 5.46%-228.53M | -231.11%-241.72M | 626.54%184.37M | -176.08%-35.02M | -106.69%-12.68M | 343.53%189.47M | 38.68%-77.8M |
-Change in receivables | 1,772.10%1.17B | 103.60%62.59M | -1,323.26%-1.74B | 149.40%142.29M | -656.67%-288.02M | 178.30%51.74M | 70.17%-66.08M | -2,630.79%-221.49M | 96.88%-8.11M | -267.77%-260.08M |
-Change in inventory | 386.75%237.28M | -114.80%-82.75M | 159.21%559.24M | -276.92%-944.44M | 411.61%533.82M | -90.79%-171.31M | 35.72%-89.79M | -225.22%-139.7M | 193.33%111.56M | -401.38%-119.53M |
-Change in prepaid assets | 239.68%90.61M | -0.79%-64.87M | -223.33%-64.37M | 285.94%52.19M | -63.62%-28.07M | -128.29%-17.15M | 260.58%60.64M | -75.67%-37.76M | -134.97%-21.5M | -1.10%61.46M |
-Change in payables | -153.89%-356.91M | 191.86%662.26M | -225.67%-720.96M | 219.28%573.68M | -273.69%-480.95M | 274.28%276.9M | -79.45%73.98M | 454.76%359.94M | -72.42%64.88M | 171.78%235.25M |
-Provision for loans, leases and other losses | 100.46%777K | -189.02%-170.47M | 44,332.71%191.51M | 27.51%431K | 404.50%338K | -2,675.00%-111K | 97.16%-4K | -45.36%-141K | -136.59%-97K | -215.38%-41K |
-Changes in other current assets | 34.52%-236.2M | -142.91%-360.7M | 445.92%840.62M | -1,623.98%-243.01M | -47.49%15.95M | 244.34%30.37M | 22.93%-21.04M | -155.30%-27.3M | 404.43%49.36M | 136.59%9.79M |
-Changes in other current liabilities | 37.32%-66.34M | 19.92%-105.84M | -169.44%-132.18M | 3,547.08%190.34M | -62.55%5.22M | 91.57%13.94M | -86.47%7.27M | 910.66%53.76M | -42.72%-6.63M | 84.10%-4.65M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 69.23%-4K | 80.60%-13K | -116.13%-67K | |||||||
Interest received (cash flow from operating activities) | 179.59%274K | 71.93%98K | -62.75%57K | -34.89%153K | -55.15%235K | -83.27%524K | -47.51%3.13M | -66.20%5.97M | -34.43%17.65M | 300.10%26.92M |
Tax refund paid | 2.49%-354.71M | -9,473.05%-363.78M | -100.00%-3.8M | 50.00%-1.9M | 0.00%-3.8M | 0.00%-3.8M | 0.00%-3.8M | 0.00%-3.8M | 0.00%-3.8M | 0.00%-3.8M |
Other operating cash inflow (outflow) | 78.73%-12.03M | -495.20%-56.54M | -101.96%-9.5M | 161,821.74%484.15M | 109.97%299K | 84.38%-3M | -113.93%-19.2M | 0.55%-8.98M | -0.28%-9.03M | 6.25%-9M |
Operating cash flow | -112.06%-194.69M | 1,052.68%1.61B | 103.40%140.04M | 5.25%-4.12B | -87.16%-4.35B | 39.10%-2.32B | -94.73%-3.82B | 13.72%-1.96B | -79.41%-2.27B | 24.51%-1.27B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -9,941.79%-204.25M | 92.01%-2.03M | -62.47%-25.45M | 36.05%-15.67M | 23.28%-24.5M | -199.63%-31.93M | 55.33%-10.66M | -5.81%-23.86M | 49.39%-22.55M | ---44.55M |
Net intangibles purchase and sale | 37.29%-28.55M | -18.60%-45.52M | 71.20%-38.38M | 30.60%-133.26M | -2,350.08%-192.01M | 83.10%-7.84M | -1,043.10%-46.36M | -228.42%-4.06M | 98.07%-1.24M | ---64.05M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 226.82%1.5B | 134.44%458.97M |
Net changes in other investments | -33,487.24%-143.9M | 106.15%431K | 38.37%-7.01M | -23,320.41%-11.38M | -99.64%49K | 166.33%13.59M | -28.65%-20.49M | -223.23%-15.92M | 135.93%12.92M | -9,819.46%-35.96M |
Investing cash flow | -699.32%-376.7M | 33.48%-47.13M | 55.80%-70.85M | 25.94%-160.31M | -726.82%-216.46M | 66.22%-26.18M | -76.81%-77.51M | -102.94%-43.84M | 373.63%1.49B | 123.60%314.41M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3B | ---- | -50.00%500M |
Net common stock issuance | 10.73%680.16M | 954.00%614.23M | -101.71%-71.92M | 12.61%4.21B | -11.98%3.74B | 275.46%4.25B | 69.83%1.13B | 36,119.46%666.36M | -105.42%-1.85M | -98.88%34.11M |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 7.23%-642K | -1.47%-692K | 0.00%-682K |
Net other fund-raising expenses | -100.01%-1K | 1,375,900.00%13.76M | -99.99%1K | --10.54M | ---- | -29.06%23.1M | 531.77%32.56M | -8,278.89%-7.54M | -100.88%-90K | 105.48%10.27M |
Financing cash flow | 8.31%680.16M | 973.15%627.99M | -101.70%-71.92M | 12.89%4.22B | -12.45%3.74B | 266.94%4.27B | -68.17%1.16B | 139,088.49%3.66B | -100.48%-2.63M | -86.60%543.7M |
Net cash flow | ||||||||||
Beginning cash position | 62.76%6.28B | 0.30%3.86B | -1.59%3.85B | -18.89%3.91B | 63.60%4.82B | -48.47%2.95B | 34.21%5.72B | -16.31%4.26B | -3.82%5.09B | 24.86%5.29B |
Current changes in cash | -95.04%108.78M | 80,536.02%2.2B | 95.50%-2.73M | 92.66%-60.7M | -143.05%-827.16M | 170.38%1.92B | -265.03%-2.73B | 310.69%1.65B | -92.42%-785.18M | -138.97%-408.06M |
Effect of exchange rate changes | -41.19%125.67M | 1,404.05%213.71M | 1,046.64%14.21M | 98.20%-1.5M | -77.26%-83.37M | -11.46%-47.03M | 78.51%-42.2M | -331.96%-196.37M | -122.07%-45.46M | 2,818.23%206M |
Cash adjustments other than cash changes | -99.99%1K | --13.64M | ---- | ---1K | ---- | 0.00%-1K | ---1K | ---- | -200.00%-1K | --1K |
End cash Position | 3.73%6.52B | 62.76%6.28B | 0.30%3.86B | -1.59%3.85B | -18.89%3.91B | 63.60%4.82B | -48.47%2.95B | 34.21%5.72B | -16.31%4.26B | -3.82%5.09B |
Free cash flow | -127.29%-427.48M | 1,955.88%1.57B | 101.78%76.21M | 6.48%-4.27B | -93.17%-4.57B | 38.97%-2.36B | -94.86%-3.87B | 13.39%-1.99B | -66.97%-2.3B | 18.04%-1.37B |
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
No Data