Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Nike
NKE
5
Amazon
AMZN
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -48.25%-2.01B | 20.63%-1.36B | 1.27%-1.71B | -18.96%-1.73B | -529.72%-1.46B | 80.41%-231.52M | -8.28%-1.18B | -21.31%-1.09B | -19.60%-899.75M | 7.04%-752.32M |
Net profit before non-cash adjustment | 13.15%-1.68B | -68.90%-1.94B | 28.90%-1.15B | 22.93%-1.61B | -130.18%-2.09B | 26.14%-908.59M | -13.15%-1.23B | -17.11%-1.09B | -8.62%-928.34M | -15.95%-854.7M |
Total adjustment of non-cash items | 3.94%46.67M | 169.64%44.9M | -115.72%-64.47M | -46.28%409.99M | 44.45%763.18M | 5,024.38%528.34M | 39.48%-10.73M | -119.96%-17.73M | 930.68%88.83M | 228.28%8.62M |
-Depreciation and amortization | -64.35%815K | 150.11%2.29M | -85.91%914K | 32.64%6.49M | 57.29%4.89M | 81.92%3.11M | 47.07%1.71M | -92.44%1.16M | -8.35%15.36M | 33.57%16.76M |
-Reversal of impairment losses recognized in profit and loss | -21.89%17.1M | 397.34%21.9M | -77.81%4.4M | -57.62%19.85M | 376.89%46.82M | --9.82M | ---- | ---- | --58.46M | ---- |
-Disposal profit | --0 | --0 | --0 | -71.66%90.98M | -10.73%321M | --359.6M | --0 | --0 | --5.76M | --0 |
-Net exchange gains and losses | -18.01%-28.43M | 66.87%-24.09M | -74.68%-72.72M | -347.16%-41.63M | 1,148.63%16.84M | -77.84%1.35M | -22.58%6.09M | 788.59%7.86M | -26.50%885K | 194.06%1.2M |
-Remuneration paid in stock | 105.94%19.43M | -83.77%9.43M | -72.18%58.13M | -44.52%208.95M | 199.07%376.61M | --125.93M | ---- | ---- | ---- | ---- |
-Other non-cash items | 6.73%37.75M | 164.08%35.37M | -144.03%-55.2M | 4,303.72%125.36M | -110.45%-2.98M | 254.03%28.54M | 30.75%-18.53M | -419.95%-26.75M | 189.44%8.36M | 48.03%-9.35M |
Changes in working capital | -171.58%-380.51M | 205.94%531.6M | 5.78%-501.78M | -310.45%-532.59M | -187.24%-129.76M | 152.24%148.73M | 339.09%58.97M | 122.29%13.43M | -164.26%-60.25M | 243.15%93.76M |
-Change in receivables | -129.67%-44.93M | 54.39%151.43M | 147.01%98.08M | -11,274.99%-208.64M | 101.57%1.87M | -410.09%-118.92M | 267.59%38.35M | 64.81%-22.89M | -317.26%-65.04M | 204.15%29.94M |
-Change in inventory | -95.96%764K | 250.14%18.91M | -964.50%-12.59M | -126.62%-1.18M | 215.28%4.44M | -151.27%-3.86M | 317.12%7.52M | -684.97%-3.46M | -80.72%592K | 8.40%3.07M |
-Change in prepaid assets | -185.22%-194.42M | 188.38%228.15M | -15.62%-258.13M | -34,768.48%-223.27M | -94.98%644K | -57.96%12.82M | -23.60%30.49M | 192.25%39.91M | -174.94%-43.26M | 201.64%57.73M |
-Change in payables | -206.50%-141.35M | 392.54%132.73M | 54.78%-45.37M | 26.61%-100.34M | -153.00%-136.72M | 1,543.77%257.97M | -1,584.07%-17.87M | -102.31%-1.06M | 1,350.97%45.84M | -81.00%3.16M |
-Provision for loans, leases and other losses | -245.52%-569K | -80.37%391K | 138.28%1.99M | 6,330.77%836K | -98.20%13K | 52.75%721K | -49.14%472K | 319.91%928K | 261.31%221K | -123.42%-137K |
-Changes in other current assets | ---- | ---- | ---285.76M | --0 | ---- | ---- | ---- | ---- | --1.41M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -13.06%-4.34M | 3.18%-3.84M | 5.53%-3.96M | 2.94%-4.19M | -12.85%-4.32M | -44.11%-3.83M | 15.76%-2.66M | 3.28%-3.15M | 22.23%-3.26M | 16.67%-4.19M |
Interest received (cash flow from operating activities) | 232.63%2.05M | 11.39%616K | 35.87%553K | -47.89%407K | -10.74%781K | 28.11%875K | -31.97%683K | -41.05%1M | -49.16%1.7M | 15.04%3.35M |
Tax refund paid | -111.60%-2.94M | 1,830.70%25.37M | 60.64%-1.47M | 0.05%-3.73M | 0.67%-3.73M | -0.32%-3.75M | -16.69%-3.74M | -51.54%-3.21M | 18.28%-2.12M | 15.09%-2.59M |
Other operating cash inflow (outflow) | 0 | 0 | 0.00%-1K | -1K | 0 | 0.00%-1K | -1K | 0 | 0.00%-1K | -1K |
Operating cash flow | -51.10%-2.02B | 22.14%-1.34B | 1.42%-1.72B | -18.88%-1.74B | -515.04%-1.47B | 79.94%-238.23M | -8.27%-1.19B | -21.41%-1.1B | -19.54%-903.42M | 7.21%-755.76M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 36.59%-3.52M | -308.69%-5.55M | 5.50%-1.36M | 46.78%-1.44M | 17.93%-2.7M | -100.24%-3.29M | -14.42%-1.64M | 92.85%-1.44M | ---20.08M | ---- |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---1M | ---- | ---- | ---- | ---4.18M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---10.76M | ---- | ---- | ---- | ---10.17M | ---- |
Net investment product transactions | 0.00%-1K | 0.00%-1K | -100.21%-1K | 8,183.33%485K | 0.00%-6K | -100.00%-6K | 138.13%343.68M | -49.53%144.32M | -83.70%285.95M | 152.07%1.75B |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---21.76M | ---- | ---- | ---11.08M | ---- | ---- |
Net changes in other investments | -845.28%-1.19M | -99.26%159K | 214,660.00%21.48M | 100.43%10K | -1,506.85%-2.35M | -14,500.00%-146K | 99.32%-1K | -115.84%-147K | -78.00%928K | 116.56%4.22M |
Investing cash flow | 12.74%-4.71M | -126.80%-5.39M | 2,235.56%20.12M | 97.49%-942K | -745.95%-37.58M | -101.30%-4.44M | 159.79%342.04M | -48.70%131.66M | -85.38%256.63M | 151.48%1.75B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 105.88%5.56M | 14.99%-94.44M | -399.75%-111.1M | ---22.23M | --0 | 382.02%122.22M | -158.11%-43.34M | 323.81%74.57M | 70.60%-33.32M | -1,055.78%-113.34M |
Net common stock issuance | 136.28%2.89B | 4,369,564.29%1.22B | -100.00%-28K | 1,157.24%3.09B | -75.63%245.41M | -15.27%1.01B | -15.68%1.19B | 3,721.74%1.41B | 30,631.67%36.88M | 101.27%120K |
Increase or decrease of lease financing | -162.67%-11.93M | -70.23%-4.54M | -2.22%-2.67M | 17.10%-2.61M | 45.69%-3.15M | 41.00%-5.8M | 8.21%-9.82M | -1.28%-10.7M | -4.37%-10.57M | -46.17%-10.12M |
Net other fund-raising expenses | -127.68%-5M | 58,409.68%18.08M | -100.10%-31K | 1,541,950.00%30.84M | -100.00%-2K | -100.01%-1K | 272.54%12.1M | -75.82%3.25M | 309.48%13.43M | -23.70%3.28M |
Financing cash flow | 152.02%2.88B | 1,103.73%1.14B | -103.68%-113.83M | 1,176.06%3.09B | -78.43%242.26M | -2.09%1.12B | -22.30%1.15B | 22,887.75%1.48B | 105.35%6.42M | -51,427.90%-120.06M |
Net cash flow | ||||||||||
Beginning cash position | -12.17%1.29B | -54.32%1.47B | 76.08%3.21B | -41.15%1.82B | 39.65%3.1B | 15.38%2.22B | 35.48%1.92B | -31.13%1.42B | 74.23%2.06B | -78.12%1.18B |
Current changes in cash | 527.81%854.65M | 88.97%-199.77M | -234.27%-1.81B | 206.99%1.35B | -243.14%-1.26B | 191.86%880.64M | -40.99%301.73M | 179.85%511.33M | -172.85%-640.37M | 120.81%878.99M |
Effect of exchange rate changes | 10.17%23.5M | -68.35%21.33M | 76.61%67.41M | 369.82%38.17M | -1,077.94%-14.15M | 80.35%-1.2M | 22.29%-6.11M | -788.59%-7.86M | 26.50%-885K | -194.06%-1.2M |
Cash adjustments other than cash changes | ---- | ---- | 200.00%1K | 50.00%-1K | -100.00%-2K | ---1K | ---- | ---- | ---- | ---2K |
End cash Position | 68.19%2.17B | -12.17%1.29B | -54.32%1.47B | 76.08%3.21B | -41.15%1.82B | 39.65%3.1B | 15.38%2.22B | 35.48%1.92B | -31.13%1.42B | 74.23%2.06B |
Free cash flow | -50.72%-2.02B | 21.87%-1.34B | 1.42%-1.72B | -18.76%-1.74B | -505.27%-1.47B | 79.61%-242.52M | -8.28%-1.19B | -18.81%-1.1B | -21.64%-924.42M | 9.27%-759.93M |
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 |