Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
American Express
AXP
5
Charter Communications
CHTR
(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 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | 715.95%1.33B | -87.47%163M | 150.12%1.3B | -243.58%-2.6B | 659.66%1.81B | 328.34%238M | -104.23M |
Net profit before non-cash adjustment | 105.25%97M | -13,285.71%-1.85B | -99.04%14M | 15.31%1.46B | 45.13%1.27B | 2,509.79%873M | --33.45M |
Total adjustment of non-cash items | -66.27%372M | 99.46%1.1B | 60.29%553M | 25.45%345M | 19.57%275M | 59.47%230M | --144.22M |
-Depreciation and amortization | -18.40%399M | -10.11%489M | 62.87%544M | 32.54%334M | 18.87%252M | 68.30%212M | --125.97M |
-Reversal of impairment losses recognized in profit and loss | --0 | --59M | --0 | ---- | ---- | --1M | ---- |
-Assets reserve and write-off | ---2M | --0 | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | --0 | --549M | --0 | --1M | --0 | --0 | --1.93M |
-Net exchange gains and losses | -1,900.00%-36M | 110.00%2M | -81.82%-20M | -466.67%-11M | 200.00%3M | -54.83%1M | --2.21M |
-Remuneration paid in stock | --0 | -7.69%12M | 30.00%13M | --10M | --0 | ---- | ---- |
-Other non-cash items | 237.50%11M | -150.00%-8M | 45.45%16M | -45.00%11M | 25.00%20M | 13.31%16M | --14.12M |
Changes in working capital | -4.53%864M | 23.13%905M | 116.69%735M | -1,768.18%-4.4B | 130.56%264M | -206.48%-864M | ---281.91M |
-Change in receivables | -76.79%55M | -91.09%237M | 187.41%2.66B | -540.63%-3.04B | -31.94%-475M | -40.37%-360M | ---256.46M |
-Change in inventory | 40.36%1.48B | 183.24%1.05B | 1.94%-1.27B | -394.25%-1.29B | -455.32%-261M | 90.56%-47M | ---497.72M |
-Change in payables | ---405M | ---- | -321.38%-642M | -30.62%290M | 196.09%418M | -202.90%-435M | --422.74M |
-Provision for loans, leases and other losses | -41.38%-123M | -411.76%-87M | -132.08%-17M | -46.46%53M | 136.67%99M | -179.18%-270M | --340.98M |
-Changes in other current assets | 93.42%-15M | -283.87%-228M | 162.31%124M | -303.06%-199M | -1.01%98M | 135.84%99M | ---276.25M |
-Changes in other current liabilities | -80.00%-126M | 44.00%-70M | 41.86%-125M | -155.84%-215M | 158.39%385M | 1,079.94%149M | ---15.21M |
Dividends paid (cash flow from operating activities) | |||||||
Dividends received (cash flow from operating activities) | |||||||
Interest paid (cash flow from operating activities) | 25.00%-12M | -6.67%-16M | 6.25%-15M | -23.08%-16M | 18.75%-13M | -11.16%-16M | -14.39M |
Interest received (cash flow from operating activities) | 0.00%1M | 1M | 0 | 0 | 0 | 0 | 375K |
Tax refund paid | -71.72%28M | 122.30%99M | 29.07%-444M | -175.77%-626M | -370.24%-227M | 135.50%84M | -236.63M |
Other operating cash inflow (outflow) | 200.00%1M | 50.00%-1M | -2M | 0 | 1,300.00%14M | 1M | 0 |
Operating cash flow | 447.97%1.35B | -70.71%246M | 125.94%840M | -304.68%-3.24B | 415.31%1.58B | 186.51%307M | ---354.88M |
Investing cash flow | |||||||
Net PPE purchase and sale | 53.40%-185M | -11.20%-397M | 37.37%-357M | -57.89%-570M | -46.15%-361M | -26.21%-247M | ---195.7M |
Net intangibles purchase and sale | 62.50%-15M | 84.13%-40M | 18.97%-252M | -486.79%-311M | 17.19%-53M | -75.96%-64M | ---36.37M |
Net investment product transactions | --0 | --65M | --0 | ---82M | ---- | ---- | ---18.62M |
Net changes in other investments | -600.00%-5M | 108.33%1M | -1,100.00%-12M | 85.71%-1M | -16.67%-7M | -299,900.00%-6M | ---2K |
Investing cash flow | 44.74%-205M | 40.26%-371M | 35.58%-621M | -128.98%-964M | -32.81%-421M | -26.45%-317M | ---250.7M |
Financing cash flow | |||||||
Net issuance payments of debt | -3,721.43%-1.01B | 450.00%28M | -102.89%-8M | 309.85%277M | -257.14%-132M | -61.67%84M | --219.15M |
Net common stock issuance | -62.50%6M | 14.29%16M | -96.96%14M | -78.83%461M | --2.18B | ---- | ---- |
Issuance fees | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---1M | ---- | ---- | ---1M | ---- |
Financing cash flow | -2,390.91%-1.01B | 780.00%44M | -99.32%5M | -63.93%738M | 2,365.06%2.05B | -62.13%83M | --219.15M |
Net cash flow | |||||||
Beginning cash position | -6.34%1.17B | 24.60%1.25B | -77.54%1B | 256.73%4.45B | 6.12%1.25B | -24.80%1.18B | --1.56B |
Current changes in cash | 266.67%135M | -136.16%-81M | 106.47%224M | -208.01%-3.46B | 4,293.15%3.21B | 118.89%73M | ---386.42M |
Effect of exchange rate changes | 2,100.00%44M | -90.00%2M | 66.67%20M | 700.00%12M | -100.00%-2M | 28.16%-1M | ---1.39M |
Cash adjustments other than cash changes | ---1M | ---- | --2M | ---- | ---1M | ---- | ---1K |
End cash Position | 15.25%1.35B | -6.34%1.17B | 24.60%1.25B | -77.54%1B | 256.73%4.45B | 6.12%1.25B | --1.18B |
Free cash flow | 697.92%1.15B | -183.12%-192M | 105.61%231M | -452.65%-4.12B | 29,300.00%1.17B | 99.32%-4M | ---586.95M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |