JPY 143.0
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 9.37 Billion | -10.12 Billion | -7.4 Billion | 3.23 Billion | 7.21 Billion | 3.04 Billion |
Net Income | -3.36 Billion | -610 Million | 21.18 Billion | -44.57 Billion | 2.32 Billion | -20.56 Billion |
Depreciation & Amortization | 4.96 Billion | 4.46 Billion | 4.84 Billion | 8.62 Billion | 10.1 Billion | 10.96 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 10.18 Billion | -5.79 Billion | 2.91 Billion | 18.48 Billion | 8.06 Billion | 10.63 Billion |
Other non-cash items | -2.42 Billion | -8.18 Billion | -36.35 Billion | 20.69 Billion | -13.27 Billion | 2.02 Billion |
Investing Cash Flow | -11.6 Billion | -4.48 Billion | -5.2 Billion | -5.66 Billion | 28.45 Billion | -11.36 Billion |
Investments in PPE | -11.91 Billion | -5.98 Billion | -5.53 Billion | -7.93 Billion | -11.45 Billion | -14.87 Billion |
Acquisitions | 366 Million | 1.16 Billion | 318 Million | 1 Billion | 35.6 Billion | -23 Million |
Investment purchases | -18 Million | -17 Million | -20 Million | -27 Million | -3.59 Billion | -146 Million |
Sales/Maturities of investments | 18 Million | 2 Million | 4 Million | 4 Million | 19 Million | 807 Million |
Other Investing Activities | -53 Million | 352 Million | 24 Million | 1.3 Billion | 7.87 Billion | 2.87 Billion |
Financing Cash Flow | 5.79 Billion | 5.07 Billion | 19.73 Billion | -3.63 Billion | -24.67 Billion | 2.67 Billion |
Debt repayment | -7.77 Billion | -341 Million | -110 Million | -10.32 Billion | -24.92 Billion | -20.45 Billion |
Dividends payments | - | - | - | - | - | -23.06 Billion |
Common Stock Repurchased | - | - | - | - | - | -235 Million |
Common Stock Issuance | - | 34 Million | 21.51 Billion | 30 Million | 172 Million | 301 Million |
Other Financing Activities | -1.97 Billion | 5.38 Billion | -1.89 Billion | 6.66 Billion | 74 Million | 46.13 Billion |
Accounts receivables | 5.98 Billion | - | 6.43 Billion | 1.98 Billion | 13.18 Billion | 200 Million |
Accounts payables | 1.35 Billion | - | -2.69 Billion | - | - | - |
Inventory | 6.61 Billion | -966 Million | -4.51 Billion | 9.97 Billion | -1.23 Billion | -2.63 Billion |
Other working capital | -3.76 Billion | -4.83 Billion | 3.68 Billion | 6.52 Billion | -3.89 Billion | 13.06 Billion |
Cash at beginning of period | 17.1 Billion | 25.91 Billion | 23.71 Billion | 23.71 Billion | 13.03 Billion | 18.77 Billion |
Cash at end of period | 21.62 Billion | 17.1 Billion | 25.91 Billion | 18.2 Billion | 23.71 Billion | 13.03 Billion |
Capital Expenditure | -11.91 Billion | -5.98 Billion | -5.53 Billion | -7.93 Billion | -11.45 Billion | -14.87 Billion |
Effect of forex changes on cash | 954 Million | 725 Million | - | 552 Million | -312 Million | -107 Million |
Net cash flow / Change in cash | 4.51 Billion | -8.81 Billion | 2.2 Billion | -5.5 Billion | 10.68 Billion | -5.74 Billion |
Free Cash Flow | -2.54 Billion | -16.11 Billion | -12.94 Billion | -4.7 Billion | -4.23 Billion | -11.83 Billion |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -3.36 Billion | -1.58 Billion | -1.45 Billion | -807 Million | 492 Million | -610 Million |
Depreciation & Amortization | 4.96 Billion | - | - | - | - | 4.46 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 10.18 Billion | - | - | - | - | -5.79 Billion |
Other non-cash items | -2.42 Billion | 1.58 Billion | 1.45 Billion | 807 Million | -492 Million | -8.18 Billion |
Investing Cash Flow | -11.6 Billion | - | - | - | - | -4.48 Billion |
Investments in PPE | -11.91 Billion | - | - | - | - | -5.98 Billion |
Acquisitions | 366 Million | - | - | - | - | 1.16 Billion |
Investment purchases | -18 Million | - | - | - | - | -17 Million |
Sales/Maturities of investments | 18 Million | - | - | - | - | 2 Million |
Other Investing Activities | -53 Million | - | - | - | - | 352 Million |
Financing Cash Flow | 5.79 Billion | - | - | - | - | 5.07 Billion |
Debt repayment | -7.77 Billion | - | - | - | - | -341 Million |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | 34 Million |
Other Financing Activities | -1.97 Billion | - | - | - | - | 5.38 Billion |
Accounts receivables | 5.98 Billion | - | - | - | - | - |
Accounts payables | 1.35 Billion | - | - | - | - | - |
Inventory | 6.61 Billion | - | - | - | - | -966 Million |
Other working capital | -3.76 Billion | - | - | - | - | -4.83 Billion |
Cash at beginning of period | 17.1 Billion | - | - | - | - | 25.91 Billion |
Cash at end of period | 21.62 Billion | - | - | - | - | 17.1 Billion |
Capital Expenditure | -11.91 Billion | - | - | - | - | -5.98 Billion |
Effect of forex changes on cash | 954 Million | - | - | - | - | 725 Million |
Net cash flow / Change in cash | 4.51 Billion | - | - | - | - | -8.81 Billion |
Free Cash Flow | -2.54 Billion | - | - | - | - | -16.11 Billion |
BJWTF
PPERY
0508
1464
BY6
3398