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 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 173.18%2.77B | 370.67%1.33B | 3,635.29%601M | 750.00%1.01B | 341.67%265M | 483M | 283M | 95.90%-17M | -0.31%-156M | -58.72%60M |
Net profit before non-cash adjustment | 304.14%2.54B | 160.71%584M | 528.00%321M | 92.64%628M | 48.79%308M | --171M | --224M | -341.18%-75M | 160.53%326M | 105.31%207M |
Total adjustment of non-cash items | 32.54%1.45B | 21.20%343M | 30.13%311M | 101.28%1.1B | 11.11%320M | --255M | --283M | 236.62%239M | -50.18%545M | 299.91%288M |
-Depreciation and amortization | 29.91%1.38B | 31.56%346M | 33.62%314M | 18.70%1.06B | 24.78%287M | --275M | --263M | 8.80%235M | 16.44%893M | 11.86%230M |
-Disposal profit | 150.00%5M | --0 | --0 | --2M | --0 | --0 | --1M | --1M | --0 | --0 |
-Other non-cash items | 105.71%72M | -115.79%-3M | -200.00%-3M | 110.06%35M | -43.10%33M | ---20M | --19M | 102.07%3M | -209.12%-348M | 143.48%58M |
Changes in working capital | -71.87%-1.22B | 280.80%405M | 82.87%-31M | 30.77%-711M | 16.55%-363M | --57M | ---224M | 61.41%-181M | -44.49%-1.03B | -1,482.39%-435M |
-Change in receivables | -27.21%-2.71B | 152.54%248M | -160.34%-248M | -4.31%-2.13B | -33.20%-1.71B | ---358M | ---472M | 562.90%411M | -21.14%-2.04B | -58.98%-1.28B |
-Change in inventory | -144.62%-773M | -262.24%-355M | -195.45%-260M | -315.79%-316M | 100.00%44M | ---174M | ---98M | -109.52%-88M | 58.39%-76M | 121.69%22M |
-Change in payables | 26.55%2.1B | 49.23%485M | 255.78%539M | 51.14%1.66B | 31.67%1.03B | --651M | --325M | 18.78%-346M | -2.45%1.1B | 2.44%783M |
-Changes in other current assets | 116.67%156M | 28.57%27M | 60.76%-62M | 820.00%72M | 530.23%271M | ---62M | --21M | -150.79%-158M | -134.12%-10M | -63.13%43M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -102.08%-97M | -127.27%-25M | -40.00%-14M | -33.33%-48M | -22.22%-11M | -16M | -11M | -150.00%-10M | -10.19%-36M | -2.61%-9M |
Interest received (cash flow from operating activities) | 158.33%31M | 0.00%3M | 200.00%3M | 300.00%12M | 0.00%3M | 5M | 3M | 1M | 26.48%3M | 101.88%3M |
Tax refund paid | -720.41%-304M | -130.17%-35M | -287.18%-151M | 109.53%49M | 45.83%-13M | -15M | 116M | 83.40%-39M | -668.20%-514M | -162.44%-24M |
Other operating cash inflow (outflow) | -200.00%-1M | -100.00%-2M | 0 | 0.00%1M | 0.00%1M | 3M | -1M | 33.33%-2M | 1M | 99,900.00%1M |
Operating cash flow | 133.37%2.4B | 226.41%1.27B | 755.22%439M | 246.44%1.03B | 690.32%245M | --460M | --390M | 89.80%-67M | -177.77%-702M | -82.44%31M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 2.39%-408M | 62.20%-62M | 37.59%-83M | -180.54%-418M | -47.37%-28M | ---93M | ---164M | -104.62%-133M | -2.13%-149M | 48.22%-19M |
Net intangibles purchase and sale | ---38M | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | 53.68%-327M | ---214M | ---113M | ---706M | --0 | ---706M | --0 | --0 | --0 | --0 |
Net investment product transactions | 1,066.67%140M | ---- | ---- | -84.81%12M | -67.09%26M | --0 | ---- | ---- | 183.23%79M | 62,104.72%79M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | --12M | --0 | --0 | ---- | ---- | ---- | ---- |
Net changes in other investments | -339.75%-708M | -200.00%-3M | -288.89%-35M | -403.13%-161M | -367.74%-145M | ---6M | ---1M | -200.00%-9M | 78.02%-32M | 71.56%-31M |
Investing cash flow | -6.34%-1.34B | 13.77%-144M | -62.68%-231M | -1,136.27%-1.26B | -606.90%-147M | ---805M | ---167M | -108.82%-142M | 13.59%-102M | 119.92%29M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 21,064.29%2.96B | 19,200.00%191M | 4,995.08%2.99B | 148.28%14M | 266.67%25M | --51M | ---1M | -916.67%-61M | -25.32%-29M | 58.71%-15M |
Net common stock issuance | -88.76%108M | -58.33%45M | -98.03%16M | -75.93%961M | --30M | --11M | --108M | --812M | --3.99B | --0 |
Increase or decrease of lease financing | -21.92%-940M | -34.46%-238M | -16.48%-205M | -21.80%-771M | -38.04%-225M | ---193M | ---177M | -22.22%-176M | -29.13%-633M | -28.09%-163M |
Net other fund-raising expenses | ---- | --1M | -100.00%-2M | ---- | ---- | ---- | ---- | ---1M | 97.37%-6M | --0 |
Financing cash flow | 944.61%2.13B | 98.55%-1M | 386.93%2.8B | -93.86%204M | 4.49%-170M | ---131M | ---69M | 482.67%574M | 548.40%3.32B | -8.81%-178M |
Net cash flow | ||||||||||
Beginning cash position | 2.04%6.27B | 42.29%9.32B | 2.04%6.27B | 76.92%6.14B | 1.66%6.54B | --6.89B | --6.55B | 76.92%6.14B | -19.34%3.47B | 80.41%6.43B |
Current changes in cash | 11,096.55%3.19B | 632.47%1.13B | 722.74%3B | -101.15%-29M | 38.98%-72M | ---476M | --154M | 141.71%365M | 326.60%2.52B | 11.05%-118M |
Effect of exchange rate changes | 35.06%208M | 97.37%375M | 14.63%47M | 2.67%154M | -16.47%-198M | --121M | --190M | -49.38%41M | -46.43%150M | -521.86%-170M |
Cash adjustments other than cash changes | --1M | --0 | 0.00%1M | ---- | ---- | ---- | --0 | --1M | ---- | ---- |
End cash Position | 54.23%9.66B | 56.99%10.82B | 42.29%9.32B | 2.04%6.27B | 2.04%6.27B | --6.54B | --6.89B | 144.60%6.55B | 76.92%6.14B | 76.92%6.14B |
Free cash flow | 220.79%1.94B | 437.78%1.21B | 278.00%356M | 170.63%606M | 1,836.36%213M | --368M | --225M | 72.38%-200M | -108.79%-858M | -91.38%11M |
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 |