JPY 590.0
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 639.13 Million | 908.99 Million | 588.83 Million | 765.52 Million | 1.17 Billion | -569.81 Million |
Net Income | 210.51 Million | 658.03 Million | 630.72 Million | 172.11 Million | -125.37 Million | 31.26 Million |
Depreciation & Amortization | 515.68 Million | 531.31 Million | 517.97 Million | 518.25 Million | 506.81 Million | 570.02 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -74.63 Million | -114.29 Million | -331.35 Million | 112.57 Million | 712.51 Million | -598.16 Million |
Other non-cash items | -12.43 Million | 104.32 Million | -148.94 Million | 879.65 Million | -137.71 Million | -123.54 Million |
Investing Cash Flow | -359.21 Million | -372.47 Million | -909.91 Million | -138.33 Million | -621.12 Million | -1.94 Billion |
Investments in PPE | -319.61 Million | -174.49 Million | -966.28 Million | -139.51 Million | -731.19 Million | -2.02 Billion |
Acquisitions | 4.06 Million | -187 Million | 1 Million | 27 Thousand | -120 Million | -150 Million |
Investment purchases | -16.93 Million | -16.93 Million | -16.93 Million | - | -49.97 Million | - |
Sales/Maturities of investments | - | - | 79.45 Million | - | 61.8 Million | 92.02 Million |
Other Investing Activities | -372 Thousand | 5.96 Million | -7.15 Million | 1.15 Million | 67.63 Million | -65.9 Million |
Financing Cash Flow | -318.06 Million | -499.96 Million | 304.76 Million | -1.67 Billion | 423.34 Million | 1.6 Billion |
Debt repayment | -260.15 Million | -370.35 Million | -376.55 Million | -1.5 Billion | -548.92 Million | -1.6 Billion |
Dividends payments | -57.9 Million | -49.47 Million | -49.56 Million | - | - | - |
Common Stock Repurchased | -3000.00 | -80.13 Million | -22.22 Million | -171.58 Million | -126.18 Million | - |
Common Stock Issuance | - | - | - | - | 613 Thousand | - |
Other Financing Activities | -1000.00 | -62 Million | -2000.00 | -1.8 Billion | 749 Million | - |
Accounts receivables | 143.65 Million | -64 Million | -90 Million | 123.19 Million | 55 Million | -192 Million |
Accounts payables | -45.63 Million | 31.48 Million | -24.05 Million | -28.23 Million | 277.02 Million | 7.01 Million |
Inventory | -176.93 Million | -116.59 Million | -133.77 Million | 24.46 Million | 12.36 Million | -297.26 Million |
Other working capital | 4.27 Million | 92 Million | -181 Million | -6.85 Million | 85 Million | -289 Million |
Cash at beginning of period | 1.03 Billion | 1 Billion | 1.01 Billion | 2.06 Billion | 1.08 Billion | 2 Billion |
Cash at end of period | 1 Billion | 1.03 Billion | 1 Billion | 1.01 Billion | 2.06 Billion | 1.08 Billion |
Capital Expenditure | -319.61 Million | -174.49 Million | -966.28 Million | -139.51 Million | -731.19 Million | -2.02 Billion |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -38.14 Million | 36.55 Million | -16.31 Million | -1.04 Billion | 976.89 Million | -912.45 Million |
Free Cash Flow | 319.51 Million | 734.49 Million | -377.44 Million | 626 Million | 443.46 Million | -2.59 Billion |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 125 Million | -31 Million | 89 Million | 74 Million | 658.03 Million | 144 Million |
Depreciation & Amortization | - | - | - | - | 531.31 Million | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | - | - | -114.29 Million | - |
Other non-cash items | -125 Million | 31 Million | -89 Million | -74 Million | 104.32 Million | -144 Million |
Investing Cash Flow | - | - | - | - | -372.47 Million | - |
Investments in PPE | - | - | - | - | -174.49 Million | - |
Acquisitions | - | - | - | - | -187 Million | - |
Investment purchases | - | - | - | - | -16.93 Million | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | 5.96 Million | - |
Financing Cash Flow | - | - | - | - | -499.96 Million | - |
Debt repayment | - | - | - | - | -370.35 Million | - |
Dividends payments | - | - | - | - | -49.47 Million | - |
Common Stock Repurchased | - | - | - | - | -80.13 Million | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | -62 Million | - |
Accounts receivables | - | - | - | - | -64 Million | - |
Accounts payables | - | - | - | - | 31.48 Million | - |
Inventory | - | - | - | - | -116.59 Million | - |
Other working capital | - | - | - | - | 92 Million | - |
Cash at beginning of period | - | - | - | - | 1 Billion | - |
Cash at end of period | - | - | - | - | 1.03 Billion | - |
Capital Expenditure | - | - | - | - | -174.49 Million | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | - | - | 36.55 Million | - |
Free Cash Flow | - | - | - | - | 734.49 Million | - |
0984
MNOIY
EMP
BOOM
NWMD
KBCGLOBAL