(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 | 690.00%118M | -42.86%-20M | 88.41%-14M | 84.08%-120.79M | -237.48%-758.57M | -227.19%-224.78M | -63.01%176.73M | 6.21%477.74M | 279.31%449.8M | 118.59M |
Net profit before non-cash adjustment | -188.89%-24M | 116.07%27M | -47.40%-168M | 28.62%-113.97M | -1,051.23%-159.67M | -93.23%16.79M | -12.88%247.9M | 32.69%284.56M | 223.17%214.45M | --66.36M |
Total adjustment of non-cash items | 2,142.86%143M | -104.86%-7M | 30.79%144M | 857.69%110.1M | -77.73%11.5M | 28.32%51.62M | -43.88%40.23M | -13.52%71.68M | 197.04%82.88M | --27.9M |
-Depreciation and amortization | -0.61%162M | -1.81%163M | 67.73%166M | 27.05%98.97M | 52.54%77.9M | 2.18%51.07M | 6.29%49.98M | 65.02%47.02M | 33.17%28.49M | --21.4M |
-Reversal of impairment losses recognized in profit and loss | 338.10%50M | -180.77%-21M | 58.05%26M | --16.45M | ---- | ---- | ---- | ---- | --4.64M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 615.15%510K | ---99K |
-Disposal profit | --0 | ---34M | --0 | -540.00%-8.03M | --1.83M | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 40.00%-69M | -139.58%-115M | -1,873.84%-48M | 103.97%2.71M | -12,504.91%-68.23M | 105.64%550K | -139.57%-9.76M | -49.93%24.65M | 645.42%49.24M | --6.61M |
Changes in working capital | 105.41%2M | -511.11%-37M | 107.70%9M | 80.85%-116.92M | -108.20%-610.39M | -163.18%-293.18M | -191.68%-111.4M | -20.31%121.51M | 526.81%152.48M | --24.33M |
-Change in receivables | 260.00%32M | -53.85%-20M | 83.78%-13M | 69.50%-80.16M | 1.67%-262.87M | -2,819.92%-267.32M | 88.29%-9.16M | -197.23%-78.18M | 182.06%80.41M | ---97.99M |
-Change in inventory | 52.83%-25M | -307.69%-53M | -129.91%-13M | 6,735.57%43.46M | 99.29%-655K | 29.70%-91.81M | -95.32%-130.61M | -449.61%-66.87M | -1,282.50%-12.17M | ---880K |
-Change in prepaid assets | -111.76%-4M | 54.55%34M | 130.87%22M | -137.83%-71.26M | -123.30%-29.96M | 126.92%128.6M | 18.13%56.67M | --47.98M | ---- | ---- |
-Change in payables | 33.33%-10M | -266.67%-15M | 154.09%9M | 94.80%-16.64M | -411.81%-320.25M | -112.10%-62.57M | -113.56%-29.5M | 524.35%217.53M | -61.73%34.84M | --91.03M |
-Provision for loans, leases and other losses | -47.06%9M | 325.00%17M | -47.90%4M | 129.78%7.68M | 4,125.30%3.34M | -106.97%-83K | 13.66%1.19M | --1.05M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 53.61%49.4M | --32.16M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.00%-8M | -33.33%-8M | -226.98%-6M | -966.86%-1.84M | 58.35%-172K | 53.75%-413K | 47.53%-893K | 0.12%-1.7M | 22.51%-1.7M | -2.2M |
Interest received (cash flow from operating activities) | 0 | 0 | 0 | 21.56%778K | -8.18%640K | 14.08%697K | -11.19%611K | 7.67%688K | -9.36%639K | 705K |
Tax refund paid | -90.00%-19M | 0.00%-10M | -215.31%-10M | 128.28%8.67M | 65.99%-30.66M | 6.07%-90.15M | 22.26%-95.98M | -386.93%-123.46M | -180.17%-25.36M | -9.05M |
Other operating cash inflow (outflow) | -85.71%4M | 28M | 0 | 0 | 0.00%-1K | -1K | 0 | 0.00%-1K | 0.00%-1K | -1K |
Operating cash flow | 1,050.00%95M | 66.67%-10M | 73.49%-30M | 85.65%-113.18M | -150.69%-788.77M | -491.02%-314.64M | -77.22%80.47M | -16.56%353.27M | 291.87%423.38M | --108.04M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -385.71%-60M | 113.21%21M | 75.66%-159M | -32.79%-653.29M | -336.24%-491.95M | -149.53%-112.77M | 77.53%-45.19M | -1,103.87%-201.11M | 72.83%-16.71M | ---61.49M |
Net intangibles purchase and sale | -12.50%-45M | -21.21%-40M | 1.70%-33M | ---33.57M | ---- | 61.30%-856K | 33.81%-2.21M | -27.41%-3.34M | ---2.62M | ---- |
Net changes in other investments | -160.00%-26M | -66.67%-10M | -111.02%-6M | 104.19%54.44M | -68.72%26.66M | -12.27%85.24M | -2.11%97.16M | 59.68%99.25M | 138.49%62.16M | --26.06M |
Investing cash flow | -351.72%-131M | 85.35%-29M | 68.69%-198M | -35.92%-632.42M | -1,539.22%-465.29M | -157.05%-28.39M | 147.30%49.75M | -345.60%-105.2M | 220.90%42.83M | ---35.43M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -113.64%-30M | 460.66%220M | -108.74%-61M | 3,275.81%698.04M | 36.95%-21.98M | 21.45%-34.86M | 6.89%-44.38M | -192.04%-47.67M | 197.44%51.79M | ---53.15M |
Net common stock issuance | --0 | --0 | --0 | 43.71%1.04M | -62.65%723K | 493.87%1.94M | -99.98%326K | 6,896.43%1.67B | --23.81M | ---- |
Increase or decrease of lease financing | -10.00%-11M | -25.00%-10M | -17.94%-8M | -10.82%-6.78M | -176.84%-6.12M | 53.60%-2.21M | 0.00%-4.77M | 0.00%-4.77M | -1,100.25%-4.77M | ---397K |
Cash dividends paid | ---- | ---- | ---- | -0.64%-55.15M | -0.12%-54.8M | -0.27%-54.74M | -30.55%-54.59M | ---41.82M | ---- | ---- |
Net other fund-raising expenses | 6.25%-15M | -1,500.00%-16M | -101.65%-1M | --60.44M | ---- | ---- | --1K | ---- | ---1K | ---- |
Financing cash flow | -128.87%-56M | 377.14%194M | -110.03%-70M | 948.85%697.59M | 8.56%-82.18M | 13.09%-89.88M | -106.58%-103.41M | 2,118.48%1.57B | 232.28%70.84M | ---53.55M |
Net cash flow | ||||||||||
Beginning cash position | 17.70%1.1B | -23.04%932M | -3.56%1.21B | -51.55%1.26B | -14.12%2.59B | 0.90%3.02B | 155.26%2.99B | 84.59%1.17B | 3.10%634.9M | --615.84M |
Current changes in cash | -159.35%-92M | 152.01%155M | -520.74%-298M | 96.41%-48.01M | -208.67%-1.34B | -1,715.00%-432.9M | -98.53%26.81M | 238.80%1.82B | 2,717.07%537.05M | --19.06M |
Effect of exchange rate changes | 0.00%9M | -55.00%9M | 505.69%20M | --3.3M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | -200.00%-1M | 200.00%1M | -99,900.00%-1M | 50.00%-1K | -100.03%-2K | --6.58M | ---- | ---- | --1K | ---- |
End cash Position | -7.66%1.01B | 17.70%1.1B | -23.04%932M | -3.56%1.21B | -51.55%1.26B | -14.12%2.59B | 0.90%3.02B | 155.26%2.99B | 84.59%1.17B | --634.9M |
Free cash flow | 85.23%-13M | 60.36%-88M | 72.25%-222M | 37.53%-800.03M | -199.05%-1.28B | -1,395.42%-428.27M | -77.78%33.06M | -63.17%148.82M | 768.01%404.05M | --46.55M |
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