Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Nike
NKE
5
Palantir
PLTR
(FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | (FY)Sep 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -113.15%-158.31M | 1,137.36%1.2B | -110.62%-116.06M | 490.40%1.09B | -133.39%-279.86M | -11.13%838.25M | 1,664.74%943.25M | 167.89%53.45M | -260.56%-78.73M | 49.03M |
Net profit before non-cash adjustment | -24.99%238.98M | 193.57%318.6M | -378.87%-340.48M | -28.96%122.09M | -73.17%171.86M | 32.25%640.49M | 49.46%484.29M | 29.61%324.02M | 48.55%249.99M | --168.29M |
Total adjustment of non-cash items | -59.06%263.73M | 42.42%644.19M | 12.49%452.31M | 452.21%402.08M | -17.95%72.81M | -58.11%88.75M | 84.32%211.86M | 1.46%114.94M | 48.34%113.29M | --76.37M |
-Depreciation and amortization | -16.28%355.12M | 13.35%424.17M | 52.11%374.2M | 52.15%246.01M | 10.85%161.69M | 32.63%145.87M | -5.04%109.98M | 58.27%115.82M | 21.40%73.18M | --60.28M |
-Reversal of impairment losses recognized in profit and loss | 1,377.61%41.77M | -97.78%2.83M | --127.61M | ---- | ---- | --4.27M | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 60.39%5.25M | --3.27M |
-Disposal profit | 110.07%21.01M | --10M | --0 | ---- | ---- | ---- | ---- | --3M | ---- | ---- |
-Remuneration paid in stock | -11.60%5.85M | -26.37%6.62M | 246.89%8.99M | -89.19%2.59M | -35.95%23.97M | 114.71%37.42M | --17.43M | ---- | ---- | ---- |
-Other non-cash items | -179.78%-160.02M | 442.94%200.57M | -138.11%-58.49M | 236.01%153.48M | -14.20%-112.85M | -217.00%-98.82M | 2,280.61%84.46M | -111.11%-3.87M | 171.96%34.86M | --12.82M |
Changes in working capital | -374.12%-661.02M | 205.81%241.14M | -140.09%-227.89M | 208.36%568.39M | -581.16%-524.53M | -55.88%109.01M | 164.10%247.1M | 12.78%-385.52M | -125.95%-442.01M | ---195.62M |
-Change in receivables | -392.68%-640.58M | 229.94%218.87M | -131.11%-168.44M | 210.45%541.45M | -1,769.79%-490.23M | -74.93%29.36M | 128.85%117.13M | -6.71%-405.99M | -37.76%-380.46M | ---276.18M |
-Change in inventory | -560.39%-40.86M | 5.39%8.88M | -83.90%8.42M | 196.13%52.33M | -331.04%-54.43M | -81.06%23.56M | 197.01%124.4M | -70.69%-128.24M | -191.98%-75.13M | ---25.73M |
-Change in payables | 28.87%15.12M | -26.66%11.73M | 165.84%16M | -17.86%-24.29M | -139.62%-20.61M | 749.26%52.03M | -107.03%-8.01M | 67.03%113.99M | -9.76%68.24M | --75.63M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -228.44%-70.23M | --54.68M |
-Provision for loans, leases and other losses | 219.61%5.31M | 101.98%1.66M | -7,615.64%-83.87M | -102.67%-1.09M | 900.79%40.74M | -44.99%4.07M | -77.91%7.4M | --33.5M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | 403.74%6.19M | -92.10%1.23M | 164.81%15.57M | ---24.02M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -9.33%-19.93M | 5.77%-18.23M | -0.64%-19.35M | -10.04%-19.22M | 8.38%-17.47M | -0.11%-19.07M | -38.51%-19.05M | -23.94%-13.75M | -18.68%-11.1M | -9.35M |
Interest received (cash flow from operating activities) | 20.73%17.98M | 23.67%14.89M | 8.88%12.04M | 3.57%11.06M | 205.41%10.68M | 3,872.73%3.5M | 49.15%88K | -38.54%59K | -49.21%96K | 189K |
Tax refund paid | -875.36%-123.15M | 127.01%15.88M | 33.01%-58.81M | 48.85%-87.78M | 13.62%-171.63M | -58.37%-198.68M | 6.93%-125.46M | -167.81%-134.8M | -377.87%-50.33M | -10.53M |
Other operating cash inflow (outflow) | -150.00%-1K | 300.00%2K | -1K | 0 | 0 | 0 | 0 | 0.00%2K | 300.00%2K | -1K |
Operating cash flow | -123.30%-283.41M | 767.76%1.22B | -118.28%-182.17M | 317.47%996.62M | -173.44%-458.28M | -21.89%624M | 940.55%798.84M | 32.15%-95.04M | -577.37%-140.06M | --29.34M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -135.56%-80.47M | -17.48%-34.16M | -80.40%-29.08M | 1.34%-16.12M | 68.83%-16.34M | 80.92%-52.42M | -523.62%-274.65M | 39.61%-44.04M | -112.87%-72.92M | ---34.26M |
Net intangibles purchase and sale | 78.32%-65.63M | -21.65%-302.65M | 49.63%-248.79M | -63.19%-493.91M | -14.81%-302.67M | -180.82%-263.63M | -286.89%-93.88M | 63.66%-24.27M | -18.54%-66.77M | ---56.33M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---143.83M | ---- | ---- | ---- | ---- |
Net investment product transactions | 135.21%28.61M | -249.66%-81.25M | 308.86%54.29M | -62.53%-25.99M | 91.52%-15.99M | -333.53%-188.52M | -3,124.06%-43.49M | 107.44%1.44M | -101.62%-19.32M | ---9.58M |
Net changes in other investments | -287.44%-60.53M | -126.51%-15.62M | 452.51%58.93M | 138.84%10.67M | -86.27%-27.46M | -123.85%-14.74M | 141.77%61.82M | -165.38%-147.98M | -1,836.11%-55.76M | ---2.88M |
Investing cash flow | 58.95%-178.02M | -163.40%-433.68M | 68.66%-164.65M | -44.94%-525.36M | 45.34%-362.46M | -89.36%-663.14M | -63.00%-350.2M | -0.03%-214.85M | -108.42%-214.78M | ---103.05M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 346.58%102.77M | 84.84%-41.68M | -383.13%-274.94M | -5.51%97.11M | 122.03%102.77M | -203.37%-466.56M | 27.43%451.36M | 1,019.29%354.21M | -107.62%-38.53M | --505.55M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | -100.01%-87K | 172.12%1.13B | --416.21M | ---- | ---- |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | 28.72%-1.4M | ---1.96M | ---- | ---- |
Cash dividends paid | -45.75%-91.61M | -4.82%-62.86M | 34.34%-59.97M | 23.69%-91.33M | -13.58%-119.69M | -18.20%-105.37M | -130.54%-89.15M | -52.00%-38.67M | -233.33%-25.44M | ---7.63M |
Net other fund-raising expenses | ---1K | ---- | 91.64%-89K | 76.51%-1.07M | 30.98%-4.53M | -218,833.33%-6.57M | 0.00%-3K | ---3K | ---- | ---- |
Financing cash flow | 110.67%11.15M | 68.79%-104.54M | -7,212.44%-335M | 121.96%4.71M | 96.29%-21.45M | -138.74%-578.59M | 104.64%1.49B | 1,240.82%729.79M | -112.85%-63.97M | --497.91M |
Net cash flow | ||||||||||
Beginning cash position | 57.10%1.87B | -36.47%1.19B | 34.15%1.87B | -37.67%1.39B | -21.65%2.24B | 213.04%2.85B | 85.40%911.59M | -46.00%491.68M | 87.23%910.49M | --486.28M |
Current changes in cash | -166.39%-450.28M | 199.48%678.27M | -243.25%-681.82M | 156.52%475.98M | -36.34%-842.19M | -131.81%-617.73M | 362.49%1.94B | 200.26%419.91M | -198.73%-418.81M | --424.2M |
Cash adjustments other than cash changes | 0.00%-1K | 0.00%-1K | ---1K | ---- | -200.00%-3K | -200.00%-1K | 200.00%1K | 0.00%-1K | 0.00%-1K | ---1K |
End cash Position | -24.13%1.42B | 57.10%1.87B | -36.47%1.19B | 34.15%1.87B | -37.67%1.39B | -21.65%2.24B | 213.04%2.85B | 85.40%911.59M | -46.00%491.68M | --910.49M |
Free cash flow | -148.83%-429.51M | 291.22%879.68M | -194.54%-460.04M | 162.60%486.59M | -352.40%-777.28M | -28.43%307.96M | 363.44%430.31M | 41.61%-163.34M | -356.77%-279.75M | ---61.25M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |