JPY 632.0
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 4.36 Billion | -209.38 Billion | 4.99 Billion | 178.21 Billion | 12 Billion | -31.41 Billion |
Net Income | 3.53 Billion | 4.99 Billion | 3.42 Billion | 3.94 Billion | 5.07 Billion | 6.23 Billion |
Depreciation & Amortization | 1.62 Billion | 1.56 Billion | 1.42 Billion | 1.35 Billion | 1.36 Billion | 1.39 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -1.62 Billion | -208.81 Billion | 5.83 Billion | 176.95 Billion | 6.02 Billion | -33.79 Billion |
Other non-cash items | 4.07 Billion | -7.13 Billion | -5.68 Billion | -4.04 Billion | -453 Million | -5.24 Billion |
Investing Cash Flow | -8.88 Billion | 22.38 Billion | -10.91 Billion | -33.39 Billion | 64.27 Billion | -54.86 Billion |
Investments in PPE | -2.54 Billion | -1.83 Billion | -1.49 Billion | -2.95 Billion | -1.45 Billion | -1.28 Billion |
Acquisitions | - | 656 Million | -563 Million | -1.65 Billion | 1.36 Billion | 1.11 Billion |
Investment purchases | -125.37 Billion | -69.18 Billion | -150.41 Billion | -147.53 Billion | -120.43 Billion | -136.2 Billion |
Sales/Maturities of investments | 132.96 Billion | 86.01 Billion | 140.66 Billion | 117.11 Billion | 184.81 Billion | 89.12 Billion |
Other Investing Activities | -17 Million | 6.73 Billion | 902 Million | 1.62 Billion | -3 Million | -7.61 Billion |
Financing Cash Flow | 11.76 Billion | -1.11 Billion | -1.29 Billion | -1.84 Billion | -1.67 Billion | -24.29 Billion |
Debt repayment | -4.5 Billion | -177.1 Billion | -5.72 Billion | -99.1 Billion | -9.09 Billion | -7.7 Billion |
Dividends payments | -1.11 Billion | -1.11 Billion | -1.29 Billion | -1.67 Billion | -1.66 Billion | -1.55 Billion |
Common Stock Repurchased | - | -1 Million | - | -177 Million | -2 Million | -22.74 Billion |
Common Stock Issuance | - | 168.66 Billion | - | -99.1 Billion | -33.4 Billion | 7.7 Billion |
Other Financing Activities | -1 Million | 8.43 Billion | 5.72 Billion | 198.2 Billion | 42.49 Billion | -1 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -12.62 Billion | -208.81 Billion | 5.83 Billion | 176.95 Billion | 6.02 Billion | -41.96 Billion |
Cash at beginning of period | 187.55 Billion | 375.67 Billion | 382.88 Billion | 239.91 Billion | 165.3 Billion | 275.87 Billion |
Cash at end of period | 194.8 Billion | 187.55 Billion | 375.67 Billion | 382.88 Billion | 239.91 Billion | 165.3 Billion |
Capital Expenditure | -2.54 Billion | -1.83 Billion | -1.49 Billion | -2.95 Billion | -1.45 Billion | -1.28 Billion |
Effect of forex changes on cash | - | - | 1 Million | -1 Million | 1 Million | 9 Million |
Net cash flow / Change in cash | 7.24 Billion | -188.11 Billion | -7.21 Billion | 142.97 Billion | 74.61 Billion | -110.57 Billion |
Free Cash Flow | 1.81 Billion | -211.22 Billion | 3.5 Billion | 175.26 Billion | 10.54 Billion | -32.69 Billion |
Breakdown | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 665 Million | 674 Million | 3.53 Billion | 1.32 Billion | 1.11 Billion | 416 Million |
Depreciation & Amortization | - | - | 1.62 Billion | 410 Million | 401 Million | 388 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | -1.62 Billion | - | - | - |
Other non-cash items | -665 Million | -674 Million | 4.07 Billion | -1.32 Billion | -1.11 Billion | -416 Million |
Investing Cash Flow | - | - | -8.88 Billion | - | - | - |
Investments in PPE | - | - | -2.54 Billion | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | -125.37 Billion | - | - | - |
Sales/Maturities of investments | - | - | 132.96 Billion | - | - | - |
Other Investing Activities | - | - | -17 Million | - | - | - |
Financing Cash Flow | - | - | 11.76 Billion | - | - | - |
Debt repayment | - | - | -4.5 Billion | - | - | - |
Dividends payments | - | - | -1.11 Billion | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | -1 Million | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | -12.62 Billion | - | - | - |
Cash at beginning of period | - | - | 187.55 Billion | - | - | - |
Cash at end of period | - | - | 194.8 Billion | 820 Million | 802 Million | 776 Million |
Capital Expenditure | - | - | -2.54 Billion | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | 7.24 Billion | 820 Million | 802 Million | 776 Million |
Free Cash Flow | - | - | 1.81 Billion | 820 Million | 802 Million | 776 Million |
BLBX
PAOG
NVLPF
PHOT
603978
SAND