(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|
Operating cash flow (Indirect Method) | ||
Cash from operating activities | -500.17%-153.79M | 38.43M |
Net profit before non-cash adjustment | 283.02%153.61M | --40.11M |
Total adjustment of non-cash items | -11.97%27.79M | --31.57M |
-Depreciation and amortization | 580.53%10.94M | --1.61M |
-Reversal of impairment losses recognized in profit and loss | --0 | --7.27M |
-Share of associates | --0 | --7.65M |
-Disposal profit | --1.94M | --0 |
-Other non-cash items | -0.84%14.91M | --15.04M |
Changes in working capital | -908.33%-335.19M | ---33.24M |
-Change in receivables | 170.02%10.24M | ---14.63M |
-Change in inventory | -622.83%-332.67M | ---46.02M |
-Change in prepaid assets | -329.96%-33.96M | --14.77M |
-Change in payables | 50.75%-5.8M | ---11.77M |
-Change in accrued expense | -16.93%18.33M | --22.06M |
-Provision for loans, leases and other losses | -200.00%-2.58M | --2.58M |
-Changes in other current assets | 5,119.64%11.24M | ---224K |
Dividends paid (cash flow from operating activities) | ||
Dividends received (cash flow from operating activities) | ||
Interest paid (cash flow from operating activities) | -221.50%-12.95M | -4.03M |
Interest received (cash flow from operating activities) | 350.00%9K | 2K |
Tax refund paid | 96.30%-2.43M | -65.61M |
Other operating cash inflow (outflow) | -100.06%-1K | 1.6M |
Operating cash flow | -471.42%-169.16M | ---29.6M |
Investing cash flow | ||
Net PPE purchase and sale | -346.52%-453.07M | ---101.47M |
Advance cash and loans provided to other parties | --0 | ---2.45M |
Repayment of advance payments to other parties and cash income from loans | 520.29%2.11M | --340K |
Net changes in other investments | -920.76%-6.74M | ---660K |
Investing cash flow | -339.09%-457.69M | ---104.24M |
Financing cash flow | ||
Net issuance payments of debt | 322.05%692.63M | --164.11M |
Net other fund-raising expenses | 88,700.00%886K | ---1K |
Financing cash flow | 322.59%693.51M | --164.11M |
Net cash flow | ||
Beginning cash position | 13.84%249M | --218.73M |
Current changes in cash | 120.21%66.66M | --30.27M |
Cash adjustments other than cash changes | ---1K | ---- |
End cash Position | 26.77%315.66M | --249M |
Free cash flow | -374.77%-622.27M | ---131.07M |
Currency Unit | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP |
No Data
No Data