- ¥114bn
- ¥102bn
- ¥14bn
Annual cashflow statement for Integral, fiscal year end - December 31st, JPY millions except per share, conversion factor applied.
2021 December 31st | 2022 December 31st | 2023 December 31st | 2024 December 31st | 2025 December 31st | |
|---|---|---|---|---|---|
| Period Length: | 12 M | 12 M | 12 M | 12 M | 12 M |
| Source: | PROSPECTUS | PROSPECTUS | Yuho | Yuho | Yuho |
| Standards: | IFRS | IFRS | IFRS | IFRS | IFRS |
| Status: | Final | Final | Final | Final | Final |
| Net Income/Starting Line | 1,681 | 2,913 | 10,920 | 25,985 | 9,264 |
| Depreciation | |||||
| Non-Cash Items | 74.6 | 70.6 | 110 | 195 | -737 |
| Other Non-Cash Items | |||||
| Changes in Working Capital | -3,657 | -2,787 | -5,589 | -20,568 | -10,262 |
| Change in Accounts Receivable | |||||
| Change in Other Assets | |||||
| Change in Accounts Payable | |||||
| Change in Taxes Payable | |||||
| Change in Other Liabilities | |||||
| Other Operating Cash Flow | |||||
| Cash from Operating Activities | -1,718 | 383 | 5,626 | 5,817 | -1,380 |
| Capital Expenditures | -21.6 | -0.684 | -5.91 | -11 | -84 |
| Purchase of Fixed Assets | |||||
| Purchase / Acquisition of Intangibles | |||||
| Other Investing Cash Flow Items | — | — | — | -91 | — |
| Other Investing Cash Flow | |||||
| Cash from Investing Activities | -21.6 | -0.684 | -5.91 | -102 | -84 |
| Financing Cash Flow Items | 2,500 | -250 | -1,180 | -3,489 | 1,300 |
| Other Financing Cash Flow | |||||
| Total Cash Dividends Paid | |||||
| Net Issuance / Retirement of Stock | |||||
| Net Issuance / Retirement of Debt | |||||
| Cash from Financing Activities | 1,962 | -382 | 10,993 | -2,501 | -1,394 |
| Foreign Exchange Effects | |||||
| Beginning Cash Balance | |||||
| Ending Cash Balance | |||||
| Net Change in Cash | 223 | 0.251 | 16,613 | 3,214 | -2,858 |