Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Occidental Petroleum
OXY
5
Louisiana-Pacific
LPX
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | -1.75%-885.92M | -728.14%-870.7M | 86.47%-105.14M | -69.70%-776.84M | -457.78M |
Net profit before non-cash adjustment | 14.68%-962.04M | -193.49%-1.13B | 51.53%-384.2M | -25.62%-792.62M | ---630.97M |
Total adjustment of non-cash items | -102.34%-8.24M | 40.08%352.28M | 2,467.57%251.48M | -119.58%-10.62M | --54.26M |
-Depreciation and amortization | ---- | ---- | ---- | --0 | --12.81M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | --26.36M |
-Disposal profit | --0 | --0 | --0 | --0 | ---- |
-Net exchange gains and losses | --0 | 109.56%440K | ---4.6M | --0 | ---- |
-Other non-cash items | -102.34%-8.24M | 37.39%351.84M | 2,510.88%256.08M | -170.40%-10.62M | --15.09M |
Changes in working capital | 188.44%84.36M | -445.86%-95.39M | 4.47%27.58M | -77.80%26.4M | --118.94M |
-Change in receivables | 128.55%20.14M | -233.00%-70.54M | 5,038.27%53.04M | -100.58%-1.07M | --185.59M |
-Change in inventory | 172.63%12.33M | -5,034.59%-16.98M | -95.17%344K | 171.05%7.12M | ---10.02M |
-Change in prepaid assets | 1,208.89%26.33M | 90.80%-2.37M | -214.49%-25.8M | 227.54%22.54M | ---17.67M |
-Change in payables | -195.89%-10.23M | 59.05%-3.46M | -131.36%-8.44M | 280.07%26.91M | ---14.95M |
-Change in accrued expense | -4,113.33%-1.9M | -100.47%-45K | 250.09%9.62M | -53.06%2.75M | --5.85M |
-Changes in other current assets | 1,984.40%37.69M | -70.36%-2M | 96.31%-1.17M | -6.62%-31.84M | ---29.86M |
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) | 1,004.65%475K | 16.22%43K | 27.59%37K | 61.11%29K | 18K |
Tax refund paid | 2.31%-2.36M | -0.67%-2.42M | -617.61%-2.4M | -100.21%-335K | 157.11M |
Other operating cash inflow (outflow) | 150.00%1K | -100.61%-2K | 16,400.00%330K | 0.00%2K | 2K |
Operating cash flow | -1.69%-887.81M | -714.62%-873.08M | 86.21%-107.18M | -158.49%-777.14M | ---300.65M |
Investing cash flow | |||||
Net changes in other investments | 110.48%557K | ---5.32M | ---- | ---4.03M | ---- |
Investing cash flow | 110.48%557K | ---5.32M | --0 | ---4.03M | --0 |
Financing cash flow | |||||
Net common stock issuance | -99.90%2.5M | 403.30%2.51B | -79.01%498.32M | 138.24%2.37B | --996.35M |
Issuance fees | --0 | -4,644.83%-594.95M | ---12.54M | --0 | ---- |
Net other fund-raising expenses | ---- | ---- | --1.84M | ---- | ---- |
Financing cash flow | -99.87%2.5M | 292.34%1.91B | -79.46%487.62M | 138.24%2.37B | --996.35M |
Net cash flow | |||||
Beginning cash position | 22.89%5.56B | 9.19%4.52B | 62.50%4.14B | 37.56%2.55B | --1.85B |
Current changes in cash | -185.51%-884.75M | 171.97%1.03B | -76.11%380.44M | 128.90%1.59B | --695.7M |
End cash Position | -15.93%4.67B | 22.89%5.56B | 9.19%4.52B | 62.50%4.14B | --2.55B |
Free cash flow | -1.69%-887.81M | -714.62%-873.08M | 86.21%-107.18M | -158.49%-777.14M | ---300.65M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |