(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 | -53.45%22.08M | 82.02%47.43M | 2.45%26.06M | -49.81%25.43M | -15.33%50.67M | -29.52%59.84M | 129.52%84.91M | -60.75%36.99M | 96.54%94.26M | 0.01%47.96M |
Net profit before non-cash adjustment | -69.55%12.56M | 20.61%41.24M | -16.70%34.2M | 8.07%41.05M | -46.51%37.98M | 29.82%71.01M | 46.43%54.69M | -20.23%37.35M | 132.22%46.83M | --20.16M |
Total adjustment of non-cash items | 43.54%9.25M | 249.78%6.45M | -28.83%-4.3M | -142.72%-3.34M | 134.39%7.82M | -173.41%-22.73M | 324.46%30.96M | -84.85%7.3M | 82.61%48.14M | -43.34%26.36M |
-Depreciation and amortization | 4.19%39.38M | 0.57%37.8M | 4.64%37.59M | -3.60%35.92M | -10.92%37.26M | -14.26%41.83M | 21.22%48.79M | 12.83%40.25M | 102.60%35.67M | --17.61M |
-Disposal profit | -93.94%-11.62M | -1,009.41%-5.99M | 102.92%659K | -78.03%-22.6M | 79.21%-12.69M | -21.78%-61.04M | -237.51%-50.12M | -127.85%-14.85M | -6.29%-6.52M | -142.25%-6.13M |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.57M |
-Other non-cash items | 27.02%-18.51M | 40.39%-25.36M | -155.30%-42.55M | 0.53%-16.67M | -376.10%-16.75M | -110.89%-3.52M | 278.44%32.3M | -195.34%-18.1M | 42.54%18.99M | -58.39%13.32M |
Changes in working capital | 202.31%266K | 93.22%-260K | 68.75%-3.84M | -352.18%-12.28M | -57.92%4.87M | 1,646.52%11.57M | 90.22%-748K | -980.51%-7.65M | -149.55%-708K | 0.00%1.43M |
-Change in receivables | 3,193.62%7.74M | 190.12%235K | 105.08%81K | 77.58%-1.59M | -206.14%-7.11M | 4,447.40%6.7M | 98.22%-154K | -290.93%-8.66M | -141.71%-2.22M | 0.00%5.31M |
-Change in payables | -1,409.90%-7.47M | 87.36%-495K | 63.33%-3.92M | -189.22%-10.68M | 145.72%11.97M | 920.37%4.87M | -158.87%-594K | -33.05%1.01M | 138.83%1.51M | 0.00%-3.88M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 2.22%-10.58M | 12.10%-10.82M | 11.61%-12.31M | 0.39%-13.92M | 5.41%-13.98M | -8.28%-14.78M | -41.50%-13.65M | -64.10%-9.64M | -23.60%-5.88M | 0.00%-4.76M |
Interest received (cash flow from operating activities) | 20.56%19.26M | 1.60%15.97M | -3.84%15.72M | 79.18%16.35M | 25.64%9.13M | 76.12%7.26M | -9.06%4.12M | 87.09%4.54M | 81.98%2.42M | 0.00%1.33M |
Tax refund paid | 8.81%-7.8M | 0.63%-8.55M | 26.45%-8.61M | -18.93%-11.7M | 44.81%-9.84M | 8.77%-17.83M | 4.33%-19.54M | -21.10%-20.42M | -269.54%-16.87M | 0.00%-4.56M |
Other operating cash inflow (outflow) | 0 | -100.08%-1K | -71.64%1.25M | 4.4M | 0 | 0 | 0 | 0 | 0 | -150.00%-1K |
Operating cash flow | -47.86%22.96M | 99.10%44.03M | 7.56%22.12M | -42.86%20.56M | 4.28%35.98M | -38.22%34.5M | 387.29%55.85M | -84.50%11.46M | 84.99%73.94M | 0.00%39.97M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---- | ---- | ---- | ---- | --21.41M | ---- | ---- | ---- | -11,286.10%-601.87M | 0.00%-5.29M |
Net investment product transactions | 554.13%42.55M | -114.97%-9.37M | 180.39%62.59M | -41.76%22.32M | -31.49%38.33M | -55.81%55.95M | 2,702.49%126.61M | 97.35%-4.87M | -705.15%-183.52M | 10.98%30.33M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | -1,043,233.33%-313M | ---30K | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 2.02%10.95M | -8.03%10.74M | -0.77%11.68M | -53.17%11.77M | 408.85%25.13M | 290.36%4.94M | -47.84%1.27M | -9.28%2.43M | -49.37%2.67M | --5.28M |
Net changes in other investments | 71.41%-2.42M | 88.87%-8.47M | -236.26%-76.13M | 607.25%55.87M | -104.89%-11.02M | 185.20%225.25M | -2.80%-264.38M | -4,458.29%-257.18M | -471.92%-5.64M | -84.51%1.52M |
Investing cash flow | 818.80%51.08M | -280.20%-7.11M | -102.08%-1.87M | 21.82%89.96M | 374.93%73.85M | 80.33%-26.86M | 47.41%-136.54M | 67.07%-259.62M | -2,576.30%-788.36M | 0.00%31.84M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -24.42%-89.49M | -2,959.55%-71.93M | 97.96%-2.35M | -64.57%-115.38M | -85.11%-70.11M | -127.27%-37.88M | -39.34%138.9M | -65.45%228.96M | 1,667.28%662.69M | -64.00%-42.28M |
Net common stock issuance | --0 | 349.63%39.88M | ---15.98M | --0 | 56.98%-34.44M | -244.60%-80.06M | 209.18%55.37M | -190.85%-50.71M | 96.32%55.82M | --28.43M |
Net other fund-raising expenses | -31.81%-2.65M | -19.44%-2.01M | -14.81%-1.68M | -42.37%-1.47M | 42.48%-1.03M | 10.86%-1.79M | 6.82%-2.01M | -14.09%-2.15M | -3.06%-1.89M | -118.14%-1.83M |
Financing cash flow | -170.57%-92.14M | -70.19%-34.06M | 82.87%-20.01M | -10.67%-116.85M | 11.81%-105.58M | -162.27%-119.73M | 9.18%192.26M | -75.43%176.1M | 4,669.42%716.62M | 0.00%-15.68M |
Net cash flow | ||||||||||
Beginning cash position | 3.77%79.08M | 0.31%76.21M | -7.68%75.98M | 5.44%82.3M | -58.95%78.05M | 142.01%190.13M | -47.84%78.57M | 1.49%150.63M | 60.80%148.42M | 0.00%92.3M |
Current changes in cash | -730.58%-18.1M | 1,116.53%2.87M | 103.73%236K | -248.85%-6.32M | 103.79%4.25M | -200.46%-112.08M | 254.82%111.57M | -3,368.12%-72.06M | -96.07%2.21M | 0.00%56.12M |
Cash adjustments other than cash changes | ---- | 50.00%-1K | -300.00%-2K | 0.00%1K | 200.00%1K | -200.00%-1K | 200.00%1K | -200.00%-1K | --1K | ---- |
End cash Position | -22.89%60.98M | 3.77%79.08M | 0.31%76.21M | -7.68%75.98M | 5.44%82.3M | -58.95%78.05M | 142.01%190.13M | -47.84%78.57M | 1.49%150.63M | -87.08%148.42M |
Free cash flow | -47.86%22.96M | 99.10%44.03M | 7.56%22.12M | -42.86%20.56M | 4.28%35.98M | -38.22%34.5M | 387.29%55.85M | 102.17%11.46M | -1,622.16%-527.93M | 0.00%34.68M |
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