(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 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | -89.16%17.83M | 147.68%164.5M | -139.47%-344.97M | 129.28%874.03M | 378.84%381.2M | 101.62%79.61M | 234.23%39.49M | -29.42M |
Net profit before non-cash adjustment | -217.83%-878.47M | -8.23%-276.4M | -154.35%-255.39M | 17.13%469.9M | 59.15%401.19M | 1,693.40%252.08M | -78.68%14.06M | --65.93M |
Total adjustment of non-cash items | 73.93%635.4M | 173.67%365.32M | 61.86%133.49M | -47.46%82.47M | 85.87%156.97M | -11.00%84.45M | 1,779.84%94.89M | ---5.65M |
-Depreciation and amortization | -32.08%100.97M | 27.23%148.66M | 39.76%116.84M | -30.15%83.6M | 128.05%119.68M | 36.82%52.48M | 79.06%38.36M | --21.42M |
-Reversal of impairment losses recognized in profit and loss | 164.01%385.19M | 146.38%145.9M | --59.22M | --0 | 268.58%2.96M | -95.70%802K | 108.69%18.63M | --8.93M |
-Disposal profit | --68.48M | --0 | --62.18M | --0 | ---- | ---- | ---- | --7.52M |
-Other non-cash items | 14.14%80.76M | 167.54%70.75M | -9,177.86%-104.75M | -103.29%-1.13M | 10.15%34.34M | -17.77%31.17M | 187.10%37.91M | ---43.52M |
Changes in working capital | 245.22%260.9M | 133.88%75.57M | -169.35%-223.07M | 281.76%321.65M | 31.12%-176.96M | -269.84%-256.93M | 22.55%-69.47M | ---89.69M |
-Change in receivables | 6,107.33%516.64M | -95.05%8.32M | -19.45%168.27M | 137.86%208.9M | -47.77%-551.71M | -17.24%-373.35M | -609.50%-318.45M | ---44.88M |
-Change in inventory | -8,315.85%-68.44M | -98.25%833K | 192.94%47.58M | ---51.2M | ---- | 19.71%-40.02M | -414.85%-49.84M | --15.83M |
-Change in prepaid assets | 204.13%3.3M | 59.28%-3.17M | -593.91%-7.79M | 279.82%1.58M | 89.07%-877K | -118.65%-8.02M | 177.51%43.02M | ---55.49M |
-Change in payables | -363.05%-184.56M | 116.98%70.16M | -349.01%-413.14M | -54.16%165.91M | 156.17%361.91M | -28.79%141.28M | 741.98%198.38M | ---30.9M |
-Provision for loans, leases and other losses | -958.67%-6.05M | 96.83%-571K | -408.08%-17.99M | -125.81%-3.54M | -40.82%13.72M | -59.62%23.19M | 122.93%57.42M | --25.76M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | -8.85%-14M | -32.25%-12.86M | -16.42%-9.73M | -4.54%-8.35M | -10.40%-7.99M | 19.09%-7.24M | -30.39%-8.95M | -6.86M |
Interest received (cash flow from operating activities) | 6,917.58%6.39M | -42.77%91K | 78.65%159K | 43.55%89K | 40.91%62K | -6.38%44K | 17.50%47K | 40K |
Tax refund paid | -287.05%-15.87M | 96.02%-4.1M | -8.28%-103.09M | 14.73%-95.21M | -192.99%-111.66M | -3,049.67%-38.11M | -207.94%-1.21M | 1.12M |
Other operating cash inflow (outflow) | -22.03%7.51M | -64.89%9.63M | 254.73%27.43M | 179.25%7.73M | -975,600.00%-9.76M | -1K | 0 | 2K |
Operating cash flow | -98.82%1.85M | 136.55%157.26M | -155.28%-430.21M | 209.02%778.28M | 634.20%251.85M | 16.77%34.3M | 183.66%29.38M | ---35.12M |
Investing cash flow | ||||||||
Net PPE purchase and sale | 69.18%-1.06M | 92.81%-3.43M | 7.38%-47.66M | 49.75%-51.45M | -898.65%-102.39M | -56.01%-10.25M | -678.67%-6.57M | ---844K |
Net intangibles purchase and sale | 21.43%-115.45M | 35.38%-146.95M | -48.77%-227.41M | -146.42%-152.86M | 16.80%-62.04M | -32.56%-74.56M | 3.01%-56.25M | ---57.99M |
Net business purchase and sale | -263.19%-47.22M | 35.00%-13M | ---20M | --0 | ---- | ---- | ---- | --11.15M |
Net investment product transactions | -67.53%29.52M | 196.84%90.91M | 51.19%-93.87M | 25.40%-192.32M | ---257.79M | ---- | ---- | ---- |
Net changes in other investments | 214.62%135.37M | -1,446.08%-118.11M | -284.06%-7.64M | 97.67%-1.99M | -22.39%-85.24M | -429.91%-69.64M | -137.53%-13.14M | --35.02M |
Investing cash flow | 100.61%1.17M | 51.95%-190.57M | 0.51%-396.58M | 21.45%-398.63M | -228.55%-507.45M | -103.33%-154.45M | -499.67%-75.96M | ---12.67M |
Financing cash flow | ||||||||
Net issuance payments of debt | -180.40%-174.83M | -64.72%217.45M | 129.08%616.31M | -34.64%269.04M | 180.11%411.64M | 291.47%146.95M | -254.17%-76.75M | --49.78M |
Net common stock issuance | ---- | 83.13%-20.48M | -62,483.51%-121.41M | -102.18%-194K | -99.10%8.89M | 92.71%983.2M | --510.19M | ---- |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---8.92M | ---- | ---- |
Cash dividends paid | ---- | 2.22%-34.78M | ---35.57M | ---- | ---- | ---- | ---- | ---- |
Cash dividends for minorities | ---10.69M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -97.11%1.21M | -24.97%41.82M | 2,818.17%55.74M | -38.86%1.91M | 197.81%3.12M | --1.05M | ---- | ---- |
Financing cash flow | -190.34%-184.31M | -60.39%204.01M | 90.23%515.06M | -36.09%270.75M | -62.25%423.65M | 158.93%1.12B | 770.63%433.44M | --49.78M |
Net cash flow | ||||||||
Beginning cash position | 9.21%2.14B | -13.72%1.96B | 40.49%2.27B | 11.68%1.61B | 225.02%1.44B | 646.53%444.51M | 12.23%59.54M | --53.06M |
Current changes in cash | -206.21%-181.29M | 154.76%170.7M | -147.93%-311.73M | 287.03%650.41M | -83.23%168.05M | 159.05%1B | 19,223.28%386.85M | --2M |
Effect of exchange rate changes | -121.97%-2.09M | 1,204.93%9.53M | -75.31%730K | 360.59%2.96M | 134.28%642K | 0.43%-1.87M | -141.92%-1.88M | --4.49M |
Cash adjustments other than cash changes | ---- | 300.00%2K | -200.00%-1K | -50.00%1K | --2K | ---- | ---1K | ---- |
End cash Position | -8.59%1.95B | 9.21%2.14B | -13.72%1.96B | 40.49%2.27B | 11.68%1.61B | 225.02%1.44B | 646.53%444.51M | --59.54M |
Free cash flow | -1,765.30%-114.66M | 100.98%6.89M | -222.88%-705.27M | 556.52%573.97M | 273.10%87.43M | -51.03%-50.51M | 64.41%-33.44M | ---93.95M |
Currency Unit | 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 |
Audit Opinions | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- |
No Data
No Data