Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Occidental Petroleum
OXY
5
Louisiana-Pacific
LPX
(FY)Jan 31, 2025 | (FY)Jan 31, 2024 | (FY)Jan 31, 2023 | (FY)Jan 31, 2022 | (FY)Jan 31, 2021 | (FY)Jan 31, 2020 | (FY)Jan 31, 2019 | (FY)Jan 31, 2018 | (FY)Jan 31, 2017 | (FY)Jan 31, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 23.19%186.48M | 158.90%151.38M | -3,429.67%-257.02M | -86.37%7.72M | 171.33%56.64M | -24.20%20.87M | 159.27%27.54M | -96.60%10.62M | 150.55%311.94M | 36.32%124.5M |
Net profit before non-cash adjustment | 18.16%136.86M | 154.72%115.83M | 128.89%45.47M | -51.67%19.87M | -60.77%41.11M | 8.28%104.79M | 814.46%96.77M | -122.18%-13.55M | 142.24%61.06M | -128.04%-144.55M |
Total adjustment of non-cash items | 23.61%78.79M | 23.00%63.74M | 54.39%51.82M | 89.87%33.56M | -69.93%17.68M | -9.14%58.79M | -50.35%64.71M | 242.69%130.32M | -156.45%-91.34M | 81.42%161.8M |
-Depreciation and amortization | 6.35%60.31M | -6.10%56.71M | 13.56%60.39M | 13.28%53.18M | 11.27%46.94M | 12.69%42.19M | 9.84%37.44M | 12.22%34.08M | 19.17%30.37M | -23.69%25.49M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | --8.27M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 13,020.94%61.41M |
-Disposal profit | --10.08M | --0 | -635.70%-14.82M | ---2.01M | --0 | -116.86%-171K | 1,202.17%1.01M | 80.79%-92K | -100.88%-479K | --54.33M |
-Net exchange gains and losses | 2,016.89%2.84M | 96.21%-148K | -60.57%-3.91M | -252.67%-2.43M | 187.03%1.59M | 165.76%555K | -204.07%-844K | --811K | ---- | ---- |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -208.89%-1.96M |
-Other non-cash items | -22.57%5.56M | -29.29%7.18M | 166.97%10.16M | 50.85%-15.17M | -290.26%-30.86M | -13.88%16.22M | -80.28%18.83M | 178.79%95.52M | -637.91%-121.23M | 918.39%22.54M |
Changes in working capital | -3.44%-29.16M | 92.04%-28.19M | -675.14%-354.31M | -2,027.98%-45.71M | 98.49%-2.15M | -6.54%-142.71M | -26.17%-133.94M | -148.87%-106.16M | 102.55%217.23M | 63.66%107.25M |
-Change in receivables | 165.13%34.96M | -88.64%-53.67M | 10.74%-28.45M | -203.39%-31.88M | 143.35%30.83M | -540.18%-71.12M | 85.64%-11.11M | -235.03%-77.34M | -48.49%57.28M | 580.27%111.2M |
-Change in inventory | -27.18%-70.68M | 70.51%-55.58M | -16.26%-188.47M | -87.51%-162.11M | -3.69%-86.45M | 41.62%-83.37M | -3,135.82%-142.81M | -96.81%4.7M | 25.42%147.66M | 385.82%117.74M |
-Change in payables | -100.29%-176K | 140.18%60.54M | -217.79%-150.65M | 160.55%127.9M | 74.76%49.09M | 1,569.86%28.09M | 96.22%-1.91M | -334.63%-50.61M | 142.28%21.57M | -141.58%-51.02M |
-Change in accrued expense | -105.54%-759K | 105.60%13.69M | -63.15%6.66M | 925.34%18.08M | 88.92%-2.19M | -150.97%-19.77M | 264.43%38.79M | 201.38%10.64M | 49.52%-10.5M | -292.52%-20.8M |
-Provision for loans, leases and other losses | 9.81%7.5M | 3.59%6.83M | 188.54%6.6M | -65.23%2.29M | 88.94%6.58M | 105.21%3.48M | -1,136.36%-66.81M | 430.62%6.45M | --1.22M | ---- |
-Changes in other current assets | ---- | ---- | ---- | --17K | --0 | -100.03%-17K | --49.91M | ---- | ---- | -1,276.81%-49.87M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -53.00%-7.87M | -23.44%-5.15M | 7.03%-4.17M | 9.12%-4.48M | -121.31%-4.93M | 1.33%-2.23M | 25.49%-2.26M | -0.90%-3.03M | 5.80%-3.01M | -0.25%-3.19M |
Interest received (cash flow from operating activities) | 47.41%995K | 67,400.00%675K | -99.83%1K | -4.92%599K | -26.49%630K | 31.04%857K | 11.79%654K | 22.13%585K | -10.30%479K | -21.59%534K |
Tax refund paid | -69.97%-38.91M | -349.34%-22.89M | 135.14%9.18M | 11.26%-26.13M | -107.93%-29.45M | 30.56%-14.16M | -2.66%-20.4M | -453.83%-19.87M | -92.75%-3.59M | 76.41%-1.86M |
Other operating cash inflow (outflow) | 0 | 0.00%-1K | -100.02%-1K | -83.50%6.44M | 39.03M | 0 | 0 | 6.52%-116.84M | -124.99M | 0 |
Operating cash flow | 13.45%140.7M | 149.21%124.01M | -1,489.52%-252M | -125.60%-15.85M | 1,059.55%61.92M | -3.56%5.34M | 104.31%5.54M | -171.07%-128.53M | 50.72%180.84M | 48.24%119.98M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -208.23%-62.93M | 56.43%-20.42M | 48.07%-46.86M | -403.94%-90.23M | 83.00%-17.9M | -89.98%-105.3M | -5.94%-55.43M | -68.26%-52.32M | -108.29%-31.1M | 47.26%-14.93M |
Net intangibles purchase and sale | -253.88%-28.43M | -34.17%-8.03M | 65.46%-5.99M | -101.09%-17.34M | -34.07%-8.62M | -1,430.95%-6.43M | 95.17%-420K | -897.59%-8.7M | 96.00%-872K | -8,157.58%-21.8M |
Net investment property transactions | ---- | ---- | ---- | --26.46M | --0 | -80.78%19.38M | --100.86M | ---- | ---- | ---- |
Net investment product transactions | ---10.1M | --0 | 125.53%28.09M | 169.19%12.45M | -131.10%-18M | 309.66%57.88M | -124.45%-27.61M | --112.91M | ---- | ---- |
Advance cash and loans provided to other parties | ---209.66M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | --209.66M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 93.46%-749K | -941.45%-11.46M | -664.10%-1.1M | 7.73%195K | 18,200.00%181K | 99.98%-1K | -20.74%-5.5M | 81.57%-4.56M | 2.51%-24.72M | -203.72%-25.36M |
Investing cash flow | -156.12%-102.21M | -54.33%-39.91M | 62.23%-25.86M | -54.36%-68.45M | -28.64%-44.35M | -389.58%-34.47M | -74.85%11.9M | 183.50%47.34M | 8.70%-56.69M | -1,168.79%-62.09M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 715.09%190M | -113.27%-30.89M | 435.20%232.76M | -127.04%-69.44M | 86.98%256.77M | 490.05%137.33M | 0.00%-35.21M | 31.39%-35.21M | -147.37%-51.31M | 475.36%108.32M |
Net common stock issuance | --0 | 51.02%-217K | -1,745.83%-443K | 85.19%-24K | ---162K | ---- | -453.57%-155K | 91.88%-28K | -400.00%-345K | 77.52%-69K |
Increase or decrease of lease financing | 3.21%-4.04M | -25.35%-4.17M | 21.05%-3.33M | 0.00%-4.21M | 0.64%-4.21M | -45.35%-4.24M | -119.82%-2.92M | 4.19%-1.33M | ---1.39M | ---- |
Cash dividends paid | -24.76%-18.69M | -0.27%-14.98M | -0.10%-14.94M | 11.64%-14.93M | -10.49%-16.89M | -0.88%-15.29M | -1.58%-15.15M | -0.16%-14.92M | -1.15%-14.9M | -13.01%-14.73M |
Net other fund-raising expenses | -100.00%-2K | 50.00%-1K | ---2K | ---- | -100.00%-2K | 50.00%-1K | -100.00%-2K | 0.00%-1K | 99.93%-1K | -6.62%-1.45M |
Financing cash flow | 432.83%167.27M | -123.48%-50.26M | 341.58%214.05M | -137.62%-88.6M | 99.92%235.5M | 320.45%117.8M | -3.79%-53.44M | 24.22%-51.48M | -173.79%-67.94M | 311.41%92.07M |
Net cash flow | ||||||||||
Beginning cash position | 7.58%482.55M | -11.78%448.55M | -25.11%508.46M | 58.83%678.94M | 25.97%427.45M | -9.39%339.34M | -26.28%374.49M | 12.18%507.98M | 49.31%452.81M | 16.24%303.27M |
Current changes in cash | 507.86%205.76M | 153.05%33.85M | 63.10%-63.81M | -168.32%-172.91M | 185.42%253.08M | 346.33%88.67M | 72.87%-36M | -336.04%-132.68M | -62.52%56.21M | 247.20%149.97M |
Effect of exchange rate changes | -2,016.89%-2.84M | -96.21%148K | 60.57%3.91M | 252.67%2.43M | -187.03%-1.59M | -165.76%-555K | 204.07%844K | 22.17%-811K | -6,612.50%-1.04M | 101.93%16K |
Cash adjustments other than cash changes | --1K | ---- | 0.00%-1K | -200.00%-1K | --1K | ---- | --1K | ---- | 99.77%-1K | ---444K |
End cash Position | 42.05%685.48M | 7.58%482.55M | -11.78%448.55M | -25.11%508.46M | 58.83%678.94M | 25.97%427.45M | -9.39%339.34M | -26.28%374.49M | 12.18%507.98M | 49.31%452.81M |
Free cash flow | -48.37%49.34M | 131.35%95.56M | -147.01%-304.85M | -448.68%-123.42M | 133.27%35.4M | -111.47%-106.39M | 73.47%-50.31M | -227.39%-189.65M | 78.81%148.87M | 58.98%83.26M |
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 |