Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Nike
NKE
5
Palantir
PLTR
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 17.88%560.08B | 24.24%201.5B | -8.75%130.37B | 50.24%147.44B | 12.31%80.76B | 95.66%475.11B | 535.14%162.19B | 63.13%142.87B | -2.04%98.14B | 143.63%71.91B |
Net profit before non-cash adjustment | -35.70%182.87B | -158.15%-50.24B | 11.36%73.43B | 35.69%95.47B | 4.01%64.21B | 9.36%284.42B | -4.09%86.39B | 15.18%65.94B | 11.74%70.36B | 23.97%61.73B |
Total adjustment of non-cash items | 66.67%387.27B | 251.76%229.48B | -8.98%53.12B | -10.74%52.47B | 4.46%52.21B | 9.48%232.35B | 5.84%65.24B | 4.01%58.36B | 6.30%58.78B | 27.52%49.98B |
-Depreciation and amortization | -1.35%235.47B | -2.92%62.68B | -5.52%59.44B | 0.29%58.89B | 3.77%54.45B | 5.38%238.68B | 7.13%64.56B | 14.14%62.92B | 3.47%58.72B | -3.46%52.47B |
-Reversal of impairment losses recognized in profit and loss | --165.1B | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Disposal profit | -68.42%1.27B | -46.27%519M | -59.37%232M | -65.77%433M | -92.89%87M | 162.33%4.03B | -68.75%966M | -81.25%571M | 10,441.67%1.27B | 109.70%1.22B |
-Deferred income tax | -40.74%-14.57B | 503.41%1.18B | -27.90%-6.56B | -466.17%-6.86B | 37.32%-2.33B | -32.73%-10.35B | 82.96%-293M | -149.22%-5.13B | 17.55%-1.21B | -45.67%-3.72B |
Changes in working capital | 75.85%-10.06B | 110.71%22.26B | -79.41%3.82B | 98.41%-493M | 10.43%-35.65B | 81.85%-41.66B | 108.37%10.56B | 172.06%18.57B | -71.49%-31B | 33.08%-39.8B |
-Change in receivables | -480.21%-47.65B | -14.55%-57.86B | 72.32%17.64B | -660.86%-33.08B | -29.56%25.64B | 92.44%-8.21B | 52.31%-50.51B | 373.70%10.24B | -32.52%-4.35B | 736.73%36.41B |
-Change in inventory | -110.47%-6.87B | -23.81%81.31B | -1,102.75%-30.21B | 570.14%16.32B | -80.96%-74.28B | 160.45%65.6B | 135.19%106.72B | 96.52%-2.51B | 108.86%2.44B | 24.25%-41.05B |
-Change in payables | 198.15%49.81B | 132.11%6.17B | 23.95%-17.55B | 329.80%27.44B | 327.42%33.75B | -850.20%-50.75B | 65.55%-19.21B | -189.66%-23.08B | -80.22%6.39B | -429.09%-14.84B |
-Change in accrued expense | 269.64%27.28B | -89.11%-32.44B | 3.81%59.02B | 50.13%-21.15B | 19.36%-10.79B | -168.71%-16.08B | -625.74%-17.16B | 67.65%56.86B | -352.88%-42.4B | -203.68%-13.38B |
-Provision for loans, leases and other losses | -1.34%-32.64B | ---- | ---- | ---- | -43.85%-9.97B | 24.36%-32.21B | 29.35%-9.28B | ---- | ---- | 28.75%-6.93B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | ||||||||||
Other operating cash inflow (outflow) | 295.46%46.75B | 121.43%42.33B | 65.44%-9.35B | 197.89%17.32B | -308.35%-3.54B | -220.89%-23.92B | -60.66%19.12B | 2.30%-27.04B | -236.38%-17.69B | 112.07%1.7B |
Operating cash flow | 34.50%606.83B | 34.48%243.83B | 4.49%121.02B | 104.81%164.76B | 4.90%77.22B | 71.81%451.19B | 144.60%181.31B | 93.36%115.83B | -28.90%80.45B | 377.24%73.61B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -1.36%-229.72B | 16.68%-60.18B | 13.92%-56.76B | -28.26%-60.25B | -26.57%-52.53B | -30.41%-226.64B | -29.30%-72.22B | -48.23%-65.94B | -17.38%-46.98B | -24.13%-41.5B |
Net business purchase and sale | 40.13%-32.67B | --0 | --0 | --0 | ---32.67B | -826.49%-54.57B | --1.65B | -1,484.12%-41.69B | -659.28%-14.53B | --0 |
Net investment product transactions | -285.87%-8.97B | -336.73%-7.29B | -28.17%-2.49B | -82.42%693M | -97.40%117M | 141.16%4.83B | -386.59%-1.67B | 55.68%-1.95B | 165.10%3.94B | 578.62%4.5B |
Net changes in other investments | -2,672.45%-25.96B | -3,090.92%-26.68B | 6,793.33%5.02B | -245.77%-1.91B | -112.58%-2.38B | -90.47%1.01B | -88.46%892M | -102.94%-75M | 466.76%1.31B | -267.81%-1.12B |
Investing cash flow | -7.97%-297.32B | -31.95%-94.15B | 50.54%-54.24B | -9.30%-61.47B | -129.43%-87.47B | -52.29%-275.37B | -47.21%-71.35B | -123.99%-109.65B | -16.34%-56.25B | -8.77%-38.12B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 56.36%128.24B | 4.37%-212.11B | 40.14%98.41B | -33.38%62.4B | 28.30%179.54B | 9.86%82.02B | -83.56%-221.8B | -34.70%70.23B | 956.05%93.66B | 41.51%139.94B |
Net common stock issuance | -99.99%-200.03B | -40.00%-7M | -138.60%-100.01B | -72.14%-100.01B | -350.00%-9M | -0.00%-100.02B | -25.00%-5M | 16.18%-41.91B | -16.19%-58.1B | 50.00%-2M |
Cash dividends paid | -8.15%-141.53B | --0 | -3.50%-72.38B | --0 | -13.48%-69.15B | -9.67%-130.87B | --0 | -13.15%-69.94B | --0 | -5.94%-60.93B |
Net other fund-raising expenses | -61.30%-12.68B | ---3.72B | -149.62%-3.99B | 95.50%-568M | -34.70%-4.41B | -263.72%-7.86B | --0 | 385.90%8.03B | -6,226.21%-12.62B | -4.34%-3.27B |
Financing cash flow | -44.20%-226B | 2.69%-215.84B | -132.07%-77.96B | -266.41%-38.18B | 39.94%105.98B | -6.73%-156.73B | -89.16%-221.81B | -374.98%-33.6B | 137.77%22.94B | 98.10%75.73B |
Net cash flow | ||||||||||
Beginning cash position | 10.83%401.32B | 5.73%550.59B | 9.47%593.54B | 6.66%509.51B | 10.83%401.32B | -9.79%362.1B | 11.92%520.75B | 19.34%542.21B | 10.49%477.7B | -9.79%362.1B |
Current changes in cash | 337.49%83.51B | 40.85%-66.16B | 59.25%-11.17B | 38.11%65.11B | -13.92%95.73B | 129.34%19.09B | -22.10%-111.86B | -807.77%-27.42B | 1,057.78%47.15B | 497.85%111.22B |
Effect of exchange rate changes | -16.91%16.73B | 326.40%17.13B | -633.62%-31.78B | 8.95%18.92B | 184.32%12.46B | -21.87%20.13B | 34.69%-7.57B | -16.15%5.96B | -2.93%17.36B | -64.57%4.38B |
End cash Position | 24.98%501.57B | 24.98%501.57B | 5.73%550.59B | 9.47%593.54B | 6.66%509.51B | 10.83%401.32B | 10.83%401.32B | 11.92%520.75B | 19.34%542.21B | 10.49%477.7B |
Free cash flow | 67.43%369.83B | 66.54%179.77B | 26.80%62.85B | 210.37%102.66B | -18.96%24.55B | 198.18%220.88B | 504.87%107.95B | 223.95%49.57B | -54.67%33.08B | 194.55%30.3B |
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 |