JPY 122.0
(-0.81%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Operating Cash Flow | 615.26 Million | -701.85 Million | 747.78 Million | 680.03 Million | -2.6 Billion |
Net Income | 1.82 Billion | 556.02 Million | 118.61 Million | -1.44 Billion | -1.58 Billion |
Depreciation & Amortization | 467.36 Million | 565.96 Million | 639.68 Million | 845.43 Million | 728 Million |
Deferred income taxes | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - |
Change in working capital | -630.98 Million | -1.52 Billion | 37.72 Million | 507.97 Million | -1.55 Billion |
Other non-cash items | -134.68 Million | -67.77 Million | 276.56 Million | 851.01 Million | -193 Million |
Investing Cash Flow | 766.64 Million | -141.08 Million | -173.47 Million | -282.67 Million | -4.54 Billion |
Investments in PPE | -62 Million | -121 Million | -189 Million | -287 Million | -4.92 Billion |
Acquisitions | 805.36 Million | - | 6.28 Million | 5.73 Million | -99.71 Million |
Investment purchases | - | - | - | - | -1.49 Million |
Sales/Maturities of investments | - | 100 Thousand | 40 Million | - | 400.01 Million |
Other Investing Activities | -38.71 Million | -131.08 Million | -219.76 Million | -282.67 Million | 386 Million |
Financing Cash Flow | -538.92 Million | 802.97 Million | -360.36 Million | -767.19 Million | 5.71 Billion |
Debt repayment | -162.78 Million | -1.15 Billion | -250.71 Million | -502.59 Million | -2.44 Billion |
Dividends payments | - | - | - | - | - |
Common Stock Repurchased | - | - | -33.6 Million | - | - |
Common Stock Issuance | - | - | - | 173 Thousand | 1.79 Billion |
Other Financing Activities | 285 Thousand | 359 Thousand | 200.75 Million | 162 Thousand | 3.26 Billion |
Accounts receivables | -641 Million | -1.63 Billion | -7 Million | 158 Million | -244 Million |
Accounts payables | 47.4 Million | 106.43 Million | 17.9 Million | -102.46 Million | -65.06 Million |
Inventory | -147.17 Million | -68.07 Million | 30.21 Million | 203.53 Million | -943 Million |
Other working capital | -137 Million | -104 Million | 157 Million | 974 Million | -366 Million |
Cash at beginning of period | 2.37 Billion | 2.37 Billion | 2.14 Billion | 2.51 Billion | 3.84 Billion |
Cash at end of period | 2.86 Billion | 2.37 Billion | 2.37 Billion | 2.14 Billion | -1.44 Billion |
Capital Expenditure | -62 Million | -121 Million | -189 Million | -287 Million | -4.92 Billion |
Effect of forex changes on cash | 44.17 Million | 36.66 Million | 23.21 Million | -1.28 Million | -3 Million |
Net cash flow / Change in cash | 492.63 Million | -3.3 Million | 237.16 Million | -371.11 Million | -5.28 Billion |
Free Cash Flow | 553.26 Million | -822.85 Million | 558.78 Million | 393.03 Million | -7.53 Billion |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 352 Million | 528 Million | 589 Million | 822 Million | 1.82 Billion | 304 Million |
Depreciation & Amortization | - | - | - | - | 467.36 Million | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | - | - | -630.98 Million | - |
Other non-cash items | -352 Million | -528 Million | -589 Million | -822 Million | -134.68 Million | -304 Million |
Investing Cash Flow | - | - | - | - | 766.64 Million | - |
Investments in PPE | - | - | - | - | -62 Million | - |
Acquisitions | - | - | - | - | 805.36 Million | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | -38.71 Million | - |
Financing Cash Flow | - | - | - | - | -538.92 Million | - |
Debt repayment | - | - | - | - | -162.78 Million | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | 285 Thousand | - |
Accounts receivables | - | - | - | - | -641 Million | - |
Accounts payables | - | - | - | - | 47.4 Million | - |
Inventory | - | - | - | - | -147.17 Million | - |
Other working capital | - | - | - | - | -137 Million | - |
Cash at beginning of period | - | - | - | - | 2.37 Billion | - |
Cash at end of period | - | - | - | - | 2.86 Billion | - |
Capital Expenditure | - | - | - | - | -62 Million | - |
Effect of forex changes on cash | - | - | - | - | 44.17 Million | - |
Net cash flow / Change in cash | - | - | - | - | 492.63 Million | - |
Free Cash Flow | - | - | - | - | 553.26 Million | - |
002915
GRTS
QUCCF
RAMKY
7923
NTR