JPY 2900.0
(-0.17%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Cash Flow | 6.96 Billion | -2.44 Billion | 6.01 Billion | -1.09 Billion | 6.72 Billion |
Net Income | 2.78 Billion | 1.23 Billion | 1.82 Billion | -2.9 Billion | 694 Million |
Depreciation & Amortization | 3.22 Billion | 2.86 Billion | 2.94 Billion | 2.97 Billion | 3.22 Billion |
Deferred income taxes | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - |
Change in working capital | 1.4 Billion | -5.61 Billion | 1.06 Billion | -707.19 Million | 2.86 Billion |
Other non-cash items | 131.69 Million | -1.98 Million | -547.43 Million | -1.12 Billion | -56 Million |
Investing Cash Flow | -4.2 Billion | -3.06 Billion | -1.89 Billion | -2.17 Billion | -5.76 Billion |
Investments in PPE | -3.51 Billion | -2.8 Billion | -1.83 Billion | -2.01 Billion | -3.4 Billion |
Acquisitions | -450.4 Million | -296.41 Million | 16.34 Million | 2.38 Million | -2.38 Billion |
Investment purchases | -342.08 Million | -186.96 Million | -54.69 Million | -45.58 Million | -996 Thousand |
Sales/Maturities of investments | 16.49 Million | 428.75 Million | 15.77 Million | 195.6 Million | 215.73 Million |
Other Investing Activities | -10.43 Million | -21.23 Million | 13.88 Million | -403.95 Million | 20 Million |
Financing Cash Flow | -1.3 Billion | 4.55 Billion | -4.43 Billion | 4.3 Billion | -2.97 Billion |
Debt repayment | -671.58 Million | -4.99 Billion | -3.86 Billion | -4.88 Billion | -904 Million |
Dividends payments | -298.27 Million | -296.54 Million | -197.6 Million | -224.7 Million | -348.67 Million |
Common Stock Repurchased | -69 Thousand | - | -89 Thousand | -99.97 Million | -190 Thousand |
Common Stock Issuance | - | 48.47 Million | - | - | - |
Other Financing Activities | -837 Million | 5.38 Million | -4.86 Billion | -2000.00 | -64.75 Million |
Accounts receivables | -689 Million | -3.3 Billion | 701 Million | 212 Million | 2.87 Billion |
Accounts payables | 668.01 Million | 525.36 Million | -129.45 Million | -833.28 Million | 6.43 Million |
Inventory | -230.32 Million | -2.37 Billion | 582.79 Million | 635.93 Million | -1.61 Billion |
Other working capital | 1.56 Billion | -587 Million | -759 Million | -1.95 Billion | 1.6 Billion |
Cash at beginning of period | 2.75 Billion | 3.57 Billion | 3.81 Billion | 2.71 Billion | 4.77 Billion |
Cash at end of period | 4.32 Billion | 2.75 Billion | 3.57 Billion | 3.81 Billion | -2.05 Billion |
Capital Expenditure | -3.51 Billion | -2.8 Billion | -1.83 Billion | -2.01 Billion | -3.4 Billion |
Effect of forex changes on cash | 107.91 Million | 61.95 Million | 81.63 Million | 61.44 Million | -37 Million |
Net cash flow / Change in cash | 1.57 Billion | -823.67 Million | -237.8 Million | 1.09 Billion | -6.83 Billion |
Free Cash Flow | 3.45 Billion | -5.24 Billion | 4.18 Billion | -3.1 Billion | 3.32 Billion |
Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 172 Million | 2.78 Billion | 660 Million | 639 Million | 431 Million | -103 Million |
Depreciation & Amortization | - | 3.22 Billion | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | 1.4 Billion | - | - | - | - |
Other non-cash items | -172 Million | 131.69 Million | -660 Million | -639 Million | -431 Million | 103 Million |
Investing Cash Flow | - | -4.2 Billion | - | - | - | - |
Investments in PPE | - | -3.51 Billion | - | - | - | - |
Acquisitions | - | -450.4 Million | - | - | - | - |
Investment purchases | - | -342.08 Million | - | - | - | - |
Sales/Maturities of investments | - | 16.49 Million | - | - | - | - |
Other Investing Activities | - | -10.43 Million | - | - | - | - |
Financing Cash Flow | - | -1.3 Billion | - | - | - | - |
Debt repayment | - | -671.58 Million | - | - | - | - |
Dividends payments | - | -298.27 Million | - | - | - | - |
Common Stock Repurchased | - | -69 Thousand | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | -837 Million | - | - | - | - |
Accounts receivables | - | -689 Million | - | - | - | - |
Accounts payables | - | 668.01 Million | - | - | - | - |
Inventory | - | -230.32 Million | - | - | - | - |
Other working capital | - | 1.56 Billion | - | - | - | - |
Cash at beginning of period | - | 2.75 Billion | - | - | - | - |
Cash at end of period | - | 4.32 Billion | - | - | - | - |
Capital Expenditure | - | -3.51 Billion | - | - | - | - |
Effect of forex changes on cash | - | 107.91 Million | - | - | - | - |
Net cash flow / Change in cash | - | 1.57 Billion | - | - | - | - |
Free Cash Flow | - | 3.45 Billion | - | - | - | - |
SCYB
ELVA
CULP
6665
2031
7368