Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Jefferies Financial
JEF
5
Amazon
AMZN
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | |
---|---|---|---|
Operating cash flow (Indirect Method) | |||
Cash from operating activities | -28.92%185.71M | 50.85%261.26M | 173.2M |
Net profit before non-cash adjustment | 33.59%187.06M | 35.73%140.03M | --103.16M |
Total adjustment of non-cash items | -1.15%38.86M | -53.98%39.31M | --85.42M |
-Depreciation and amortization | 2.00%40.72M | 0.93%39.92M | --39.55M |
-Disposal profit | -776.10%-2.46M | -97.31%364K | --13.53M |
-Net exchange gains and losses | -77.75%-2.15M | 53.55%-1.21M | ---2.6M |
-Other non-cash items | 1,038.43%2.76M | -99.31%242K | --34.95M |
Changes in working capital | -149.07%-40.2M | 632.21%81.92M | ---15.39M |
-Change in receivables | -112.83%-4.45M | 134.99%34.7M | ---99.17M |
-Change in inventory | 187.86%37.34M | -159.56%-42.5M | ---16.37M |
-Change in prepaid assets | 31.69%-6.96M | -150.54%-10.19M | --20.17M |
-Change in payables | 87.94%-4.92M | -172.00%-40.77M | --56.62M |
-Change in accrued expense | -192.67%-11.02M | -18.19%11.89M | --14.53M |
-Provision for loans, leases and other losses | -104.42%-964K | 2,193.47%21.79M | --950K |
-Changes in other current assets | -146.01%-49.23M | 1,258.61%107M | --7.88M |
Dividends paid (cash flow from operating activities) | |||
Dividends received (cash flow from operating activities) | |||
Interest paid (cash flow from operating activities) | 67.78%-29K | 54.08%-90K | -196K |
Interest received (cash flow from operating activities) | 700.00%56K | 40.00%7K | 5K |
Tax refund paid | -80.61%-73.32M | -15.95%-40.59M | -35.01M |
Other operating cash inflow (outflow) | -2K | 0 | -4M |
Operating cash flow | -49.04%112.42M | 64.62%220.59M | --134M |
Investing cash flow | |||
Net PPE purchase and sale | 59.69%-3.04M | 74.20%-7.53M | ---29.19M |
Net intangibles purchase and sale | -9.42%-36.56M | -50.69%-33.42M | ---22.17M |
Net investment product transactions | 229.57%1.39M | ---1.07M | --0 |
Net changes in other investments | -166,500.00%-3.33M | 100.00%-2K | ---47.09M |
Investing cash flow | 1.14%-41.54M | 57.32%-42.02M | ---98.45M |
Financing cash flow | |||
Net issuance payments of debt | 86.96%-6M | 30.30%-46M | ---66M |
Cash dividends paid | -100.00%-7M | 0.00%-3.5M | ---3.5M |
Financing cash flow | 73.74%-13M | 28.78%-49.5M | ---69.5M |
Net cash flow | |||
Beginning cash position | 25.76%635.93M | -5.84%505.65M | --537M |
Current changes in cash | -55.16%57.88M | 480.11%129.07M | ---33.96M |
Effect of exchange rate changes | 77.75%2.15M | -53.55%1.21M | --2.6M |
Cash adjustments other than cash changes | --1K | ---- | --1K |
End cash Position | 9.44%695.96M | 25.76%635.93M | --505.65M |
Free cash flow | -59.46%72.82M | 118.32%179.64M | --82.28M |
Currency Unit | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |