Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palantir
PLTR
5
Amazon
AMZN
(Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -60.19%1.83B | 9.27%3.69B | -26.91%3.96B | 140.05%19.59B | 9.58%6.21B | 137.76%4.58B | 1,766.30%3.38B | 1,313.58%5.41B | -45.26%8.16B | 52.05%5.67B |
Net profit before non-cash adjustment | 19.22%1.8B | -6.97%1.27B | 59.25%1.35B | 574.41%6.04B | 177.91%2.32B | 39.34%1.51B | 181.52%1.36B | 30.41%849M | -79.56%895M | 94.17%833M |
Total adjustment of non-cash items | 9.46%3.04B | -17.40%2.74B | -26.17%2.38B | 1.40%12.82B | 9.56%3.5B | 3.77%2.78B | -33.33%3.32B | 79.39%3.23B | 4.42%12.64B | -13.06%3.19B |
-Depreciation and amortization | -10.19%2.4B | -2.06%2.61B | -0.28%2.52B | 4.36%10.37B | 12.11%2.51B | -0.22%2.67B | 1.76%2.67B | 5.07%2.53B | -0.25%9.94B | -14.91%2.24B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | 341.67%2.01B | -87.50%57M |
-Share of associates | -93.10%-56M | -4.49%-93M | -13.16%-43M | -35.06%-235M | -41.07%-79M | -281.25%-29M | 9.18%-89M | -5.56%-38M | -61.11%-174M | -75.00%-56M |
-Disposal profit | --0 | --0 | --0 | -350.00%-135M | -350.00%-135M | --0 | --0 | --0 | -75.68%54M | -75.68%54M |
-Net exchange gains and losses | ---- | ---- | ---- | 273.63%1.02B | ---- | ---- | ---- | ---- | -43.71%273M | ---- |
-Other non-cash items | 401.43%702M | -70.09%221M | -113.03%-96M | 235.26%1.8B | -71.04%181M | 2,433.33%140M | 51.12%739M | 228.85%737M | -50.74%536M | 786.81%625M |
Changes in working capital | -1,114.09%-3.02B | 75.73%-316M | -83.28%223M | 113.56%729M | -75.72%399M | 116.27%298M | 58.28%-1.3B | 164.57%1.33B | -238.75%-5.38B | 539.30%1.64B |
-Change in receivables | -664.24%-1.26B | 161.28%880M | 2,947.37%541M | 39.58%-1.13B | 22.73%486M | 90.72%-165M | -500.00%-1.44B | 97.78%-19M | -106.04%-1.88B | -44.69%396M |
-Change in inventory | -862.82%-1.19B | -201.82%-559M | -717.16%-1.04B | 151.66%919M | -95.19%45M | 186.67%156M | 211.81%549M | 108.27%169M | 74.75%-1.78B | 144.53%936M |
-Change in payables | -134.65%-193M | 432.12%878M | -126.72%-241M | 151.29%872M | -270.91%-752M | 278.53%557M | 110.40%165M | 474.27%902M | -134.55%-1.7B | -59.52%440M |
-Provision for loans, leases and other losses | 4.60%-685M | 19.79%926M | -43.44%-1.09B | 243.23%434M | 117.33%1.14B | 8.54%-718M | 8.87%773M | -1.20%-762M | -282.53%-303M | -22.34%525M |
-Changes in other current assets | -3,180.00%-164M | -247.06%-118M | -20.00%-132M | -18.34%-271M | 42.18%-122M | -171.43%-5M | -278.95%-34M | -150.00%-110M | -210.63%-229M | -1,418.75%-211M |
-Changes in other current liabilities | -0.42%471M | -76.12%-2.32B | 89.86%2.19B | -117.77%-91M | 9.93%-399M | -61.10%473M | 38.10%-1.32B | -38.29%1.15B | -52.37%512M | 42.24%-443M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | -2.70%36M | -27.95%116M | -13.33%52M | 37.04%37M | 147.69%161M | 7.14%60M | ||||
Interest paid (cash flow from operating activities) | 20.85%-353M | -18.18%-507M | -2.03%-352M | -69.87%-1.62B | -0.25%-404M | -138.50%-446M | -100.47%-429M | -126.97%-345M | -51.51%-956M | -132.95%-403M |
Interest received (cash flow from operating activities) | 79.17%172M | -9.71%93M | 31.48%142M | 119.81%455M | 48.00%148M | 108.70%96M | 635.71%103M | 129.79%108M | 30.19%207M | 104.08%100M |
Tax refund paid | -32.72%-864M | -37.98%-752M | -203.67%-1.08B | 26.87%-1.88B | -3.47%-328M | -0.62%-651M | -40.10%-545M | 70.86%-354M | -99.07%-2.57B | -48.13%-317M |
Other operating cash inflow (outflow) | 200.00%1M | -1M | 0 | 0 | 200.00%1M | 0.00%-1M | 0 | 0 | 0 | 0.00%-1M |
Operating cash flow | -77.42%817M | 1.03%2.56B | -44.60%2.67B | 232.90%16.66B | 11.22%5.68B | 210.38%3.62B | 863.25%2.53B | 614.73%4.82B | -62.12%5B | 48.26%5.11B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -228.47%-2.7B | -2.27%-2.84B | -104.10%-2.99B | -62.11%-7.59B | -161.32%-2.53B | 45.67%-822M | -211.07%-2.78B | -11.68%-1.46B | 27.36%-4.68B | 41.22%-967M |
Net intangibles purchase and sale | 25.12%-155M | -320.00%-105M | -500.00%-108M | 5.99%-377M | 23.49%-127M | -200.00%-207M | 77.88%-25M | 66.04%-18M | 17.49%-401M | -196.43%-166M |
Net investment product transactions | 191.42%405M | 84.26%-34M | 90.87%-22M | 59.93%-448M | 210.78%452M | 1.77%-443M | -453.85%-216M | -9.55%-241M | 5.65%-1.12B | -14.61%-408M |
Advance cash and loans provided to other parties | 52.21%-108M | -1,245.45%-126M | 42.51%-119M | 24.86%-535M | 72.64%-113M | 4.24%-226M | 136.67%11M | -527.27%-207M | -1,086.67%-712M | -1,114.71%-413M |
Repayment of advance payments to other parties and cash income from loans | -62.75%95M | 573.91%109M | 71.28%161M | -4.14%510M | -60.68%184M | 507.14%255M | -675.00%-23M | 422.22%94M | 1,056.52%532M | 7,700.00%468M |
Net changes in other investments | 14.29%-6M | 166.67%8M | -109.32%-15M | 268.42%140M | -170.83%-17M | -450.00%-7M | -40.00%3M | 2,200.00%161M | -37.70%38M | 318.18%24M |
Investing cash flow | -70.28%-2.47B | 1.29%-2.99B | -84.53%-3.09B | -30.86%-8.3B | -46.92%-2.15B | 34.83%-1.45B | -184.07%-3.03B | -5.22%-1.67B | 21.39%-6.35B | 30.25%-1.46B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 539.81%3.65B | 167.48%388M | -155.06%-1.02B | -136.11%-1.08B | 53.08%-1.53B | -118.60%-829M | -197.46%-575M | 53.94%1.86B | 205.21%2.99B | -560.00%-3.27B |
Net common stock issuance | --0 | --15M | ---6M | --0 | --0 | --0 | --0 | --0 | 3.70%168M | 4.00%26M |
Increase or decrease of lease financing | -38.74%-154M | -22.46%-229M | 16.90%-118M | 8.67%-653M | -41.06%-213M | 58.74%-111M | -1.08%-187M | -29.09%-142M | 11.40%-715M | 14.20%-151M |
Cash dividends paid | -250.55%-319M | -360.00%-23M | -558.89%-593M | 83.97%-190M | 84.62%-4M | 79.73%-91M | 86.49%-5M | 86.63%-90M | -25.00%-1.19B | 0.00%-26M |
Cash dividends for minorities | -184.74%-877M | -52.78%-55M | -76.14%-347M | -24.41%-576M | -20.69%-35M | -62.96%-308M | 41.94%-36M | -7.65%-197M | 27.88%-463M | -3.57%-29M |
Net other fund-raising expenses | ---- | ---- | 0.00%-2M | 66.67%-1M | ---- | ---- | ---1M | ---2M | -200.00%-3M | ---- |
Financing cash flow | 271.78%2.3B | 112.19%98M | -246.39%-2.09B | -416.33%-2.5B | 48.23%-1.79B | -137.03%-1.34B | -319.07%-804M | 438.49%1.43B | 115.56%790M | -392.86%-3.45B |
Net cash flow | ||||||||||
Beginning cash position | 1.80%22.89B | -5.10%22.02B | 29.71%24.59B | 0.46%18.96B | 20.79%23.37B | 34.13%22.48B | 37.31%23.2B | 0.46%18.96B | 1.24%18.87B | 5.89%19.35B |
Current changes in cash | -22.81%643M | 74.33%-334M | -154.76%-2.51B | 1,160.33%5.85B | 799.48%1.75B | -67.32%833M | -26.07%-1.3B | 302.21%4.58B | -1,035.59%-552M | -70.06%194M |
Effect of exchange rate changes | -3,201.72%-1.8B | 107.43%1.2B | 81.46%-61M | -134.54%-220M | 10.20%-528M | 48.72%58M | -35.23%579M | -212.67%-329M | 272.51%637M | -1,052.94%-588M |
Cash adjustments other than cash changes | ---- | ---- | ---1M | -200.00%-2M | ---1M | ---2M | ---- | ---- | 100.00%2M | ---- |
End cash Position | -7.02%21.73B | 1.80%22.89B | -5.10%22.02B | 29.71%24.59B | 29.71%24.59B | 20.79%23.37B | 34.13%22.48B | 37.31%23.2B | 0.46%18.96B | 0.46%18.96B |
Free cash flow | -178.79%-2.04B | -44.69%-395M | -112.63%-422M | 5,453.09%8.67B | -23.20%3.02B | 689.52%2.59B | 79.64%-273M | 244.80%3.34B | -102.58%-162M | 124.99%3.93B |
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 |