Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Nu Holdings
NU
5
Liberty Latin America-A
LILA
(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 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -37.77%-233.76M | -17.86%-169.67M | -82.65%-143.96M | 79.07%-78.82M | -188.32%-376.52M | 55.90%-130.59M | -299.16%-296.1M | 2,080.99%148.67M | 86.56%-7.51M | -230.92%-55.84M |
Net profit before non-cash adjustment | -30.30%-384.03M | -10.47%-294.72M | -77.98%-266.79M | -310.91%-149.9M | 124.32%71.07M | -17.11%-292.18M | -339.69%-249.5M | 289.79%104.09M | 184.68%26.71M | 84.46%-31.54M |
Total adjustment of non-cash items | 32.22%173.7M | 374.89%131.37M | 52.20%27.66M | 106.08%18.18M | -2,101.75%-298.98M | -21.69%14.94M | 11.54%19.07M | 235.19%17.1M | -65.61%-12.65M | -105.84%-7.64M |
-Depreciation and amortization | -47.31%60.69M | 267.53%115.18M | 537.12%31.34M | -10.76%4.92M | -20.01%5.51M | -13.66%6.89M | -25.88%7.98M | 2.02%10.77M | -15.90%10.56M | -39.75%12.55M |
-Reversal of impairment losses recognized in profit and loss | 114,758.47%135.53M | -5.60%118K | -98.61%125K | 2,405.85%9M | -87.42%359K | 2,147.24%2.85M | --127K | ---- | -32.27%2.96M | -89.47%4.36M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 458.76%101.59M | -153.08%-28.32M |
-Disposal profit | --0 | -499.34%-4.21M | --1.05M | --0 | -16,509.59%-319.99M | -31.67%1.95M | --2.85M | --0 | -3,978.74%-129.16M | 211.00%3.33M |
-Remuneration paid in stock | ---- | ---- | --24.36M | --0 | --27.84M | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -211.10%-22.53M | 169.41%20.28M | -785.82%-29.22M | 133.52%4.26M | -492.10%-12.71M | -60.04%3.24M | 28.10%8.11M | 346.86%6.33M | 225.75%1.42M | -97.62%435K |
Changes in working capital | -270.47%-23.43M | -106.64%-6.32M | 79.89%95.16M | 135.60%52.9M | -201.33%-148.61M | 323.31%146.66M | -338.99%-65.67M | 227.45%27.48M | -29.36%-21.56M | -130.20%-16.67M |
-Change in receivables | 574.30%112.2M | -9,798.33%-23.66M | -101.14%-239K | 116.30%20.95M | -1,189.78%-128.53M | 103.20%11.79M | 120.57%5.8M | -85.54%-28.21M | -145.82%-15.2M | 430.05%33.18M |
-Change in inventory | ---- | ---- | ---- | ---- | 213.35%1.01B | -446.56%-894.34M | ---163.63M | ---- | -108.76%-4.34M | 233.36%49.6M |
-Change in prepaid assets | -1,813.11%-44.3M | 254.85%2.59M | -342.38%-1.67M | -98.35%689K | 169.98%41.73M | -153.77%-59.63M | 6,219.66%110.91M | 173.89%1.76M | ---2.38M | ---- |
-Change in payables | ---- | ---- | ---- | ---- | ---- | ---- | 65.42%-407K | -118.21%-1.18M | 107.64%6.46M | -187.78%-84.58M |
-Provision for loans, leases and other losses | -1,674.51%-90.02M | -93.72%5.72M | 999.88%90.99M | -107.69%-10.11M | 773,370.59%131.49M | -99.94%17K | 15,701.04%30.5M | 104.38%193K | ---4.4M | ---- |
-Changes in other current assets | -392.15%-5.62M | 758.48%1.92M | -99.56%224K | 104.46%50.82M | -205.83%-1.14B | 3,103.01%1.08B | -2,415.88%-35.87M | -32.53%1.55M | 29.06%2.3M | 108.98%1.78M |
-Changes in other current liabilities | -39.43%4.31M | 21.28%7.11M | 162.10%5.86M | 85.91%-9.44M | -679.87%-67M | 189.06%11.55M | -124.31%-12.97M | 1,436.92%53.37M | 76.02%-3.99M | -164.27%-16.65M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 22.79%-105K | -81.33%-136K | -75K | 0 | 83.07%-2.69M | -311.79%-15.86M | -19.07%-3.85M | 12.92%-3.24M | -112.77%-3.72M | -126.17%-1.75M |
Interest received (cash flow from operating activities) | 1K | 0 | 0 | 0 | 0 | 14,120.83%13.65M | -51.02%96K | -48.56%196K | 14.76%381K | -19.42%332K |
Tax refund paid | 292.56%16.72M | -816.79%-8.68M | 87.15%-947K | -7.37M | 0 | 67.78%-5.86M | -144.07%-18.18M | -66.46%-7.45M | -186.31%-4.48M | 18.81%-1.56M |
Other operating cash inflow (outflow) | 89.77%-2M | -1,955,000.00%-19.55M | -100.09%-1K | -94.95%1.07M | 17,954.70%21.12M | -93.26%117K | 3.15%1.74M | 379.77%1.68M | 351K | 0 |
Operating cash flow | -10.66%-219.14M | -36.59%-198.04M | -70.33%-144.99M | 76.23%-85.12M | -158.46%-358.08M | 56.20%-138.54M | -326.14%-316.3M | 1,034.77%139.87M | 74.56%-14.96M | -83.09%-58.82M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 95.01%-321K | 67.14%-6.43M | -241.41%-19.57M | -78.59%-5.73M | 55.68%-3.21M | -15.43%-7.24M | 84.82%-6.27M | -338.35%-41.34M | -144.05%-9.43M | -120.42%-3.86M |
Net intangibles purchase and sale | ---- | ---- | ---132K | --0 | ---- | ---- | 62.71%-3.05M | ---8.17M | --0 | -230.83%-440K |
Net business purchase and sale | ---- | ---- | ---319.98M | --0 | ---220K | ---- | ---- | ---- | -131.70%-3.96M | --12.5M |
Net investment product transactions | --0 | --4.31M | --0 | ---- | ---- | 31.67%-1.95M | ---2.85M | ---- | ---- | --0 |
Advance cash and loans provided to other parties | ---50M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -215.00%-12.6M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | -40.59%1.66M | -4.76%2.8M | -69.98%2.94M | -15.29%9.8M | 364.31%11.57M |
Net changes in other investments | -43,075.51%-21.16M | 63.43%-49K | -102.26%-134K | --5.94M | ---- | -99.62%1K | 100.92%266K | -9,882.70%-28.85M | -207.45%-289K | 75.46%-94K |
Investing cash flow | -3,201.48%-71.48M | 99.36%-2.17M | -164,262.32%-339.82M | 106.04%207K | 54.44%-3.43M | 17.36%-7.53M | 87.92%-9.11M | -1,841.24%-75.42M | -154.97%-3.89M | 360.81%7.07M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --70M | --0 | ---- | ---- | 226.37%32M | -137.65%-25.32M | 234.51%67.26M | -19,900.00%-50M | -100.93%-250K | 233.22%27M |
Net common stock issuance | -2.70%97.2M | -80.71%99.9M | --517.98M | --0 | --465.13M | ---- | 359.96%314.25M | --68.32M | --0 | -71.88%22.28M |
Increase or decrease of lease financing | ---- | ---- | ---- | 66.72%-227K | 0.00%-682K | 0.00%-682K | 0.00%-682K | 0.00%-682K | 20.51%-682K | 28.62%-858K |
Net other fund-raising expenses | 24,706.73%153.55M | -110.67%-624K | --5.85M | ---- | --5.11M | ---- | 44,900.00%448K | -100.00%-1K | 10.09%23.78M | 2,159,900.00%21.6M |
Financing cash flow | 223.09%320.75M | -81.05%99.28M | 230,859.03%523.82M | -100.05%-227K | 2,028.77%501.56M | -106.82%-26M | 2,061.76%381.27M | -22.80%17.64M | -67.37%22.85M | 21.21%70.02M |
Net cash flow | ||||||||||
Beginning cash position | -80.94%23.76M | 45.55%124.69M | -49.85%85.67M | 455.21%170.81M | -84.83%30.77M | 38.01%202.84M | 126.51%146.98M | 6.57%64.89M | 42.87%60.89M | 116.48%42.62M |
Current changes in cash | 129.85%30.13M | -358.64%-100.93M | 145.83%39.02M | -160.80%-85.14M | 181.39%140.05M | -408.04%-172.07M | -31.95%55.86M | 1,953.25%82.09M | -78.12%4M | -20.33%18.27M |
Cash adjustments other than cash changes | -200.00%-1K | --1K | ---- | 0.00%-1K | 50.00%-1K | ---2K | ---- | ---- | ---- | ---- |
End cash Position | 126.77%53.89M | -80.94%23.76M | 45.55%124.69M | -49.85%85.67M | 455.21%170.81M | -84.83%30.77M | 38.01%202.84M | 126.51%146.98M | 6.57%64.89M | 42.87%60.89M |
Free cash flow | -7.33%-219.46M | -24.16%-204.47M | -81.26%-164.68M | 74.85%-90.85M | -147.83%-361.29M | 55.23%-145.78M | -460.36%-325.62M | 456.33%90.36M | 60.43%-25.36M | -88.44%-64.09M |
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 |