Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palantir
PLTR
5
CoreWeave
CRWV
(Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 8.55B | -6.36B | -1.29B | 43.97%32.97B | 74.02%22.9B | -2.63%13.16B | 284.13%13.52B | -129.90%-7.34B | 8.75%24.55B | 106.60%22.58B |
Net profit before non-cash adjustment | --3.44B | --3.27B | --4.14B | 2.08%17.14B | 31.15%16.79B | 17.25%12.8B | -15.65%10.92B | 10.96%12.94B | -7.18%11.67B | 42.67%12.57B |
Total adjustment of non-cash items | --1.24B | --1.54B | ---379M | 37.44%6.15B | -24.95%4.48B | 50.56%5.97B | 19.34%3.96B | -39.41%3.32B | 4.70%5.48B | -3.29%5.23B |
-Depreciation and amortization | --1.51B | --1.48B | --1.49B | 6.63%6B | 3.63%5.63B | 7.16%5.43B | 0.38%5.07B | -5.40%5.05B | -1.62%5.34B | 7.00%5.43B |
-Reversal of impairment losses recognized in profit and loss | --1.28B | --24M | --0 | -33.13%111M | 181.36%166M | -77.31%59M | 126.09%260M | -21.23%115M | -9.88%146M | -78.51%162M |
-Disposal profit | ---1.33B | ---28M | ---1.35B | 147.40%446M | -656.80%-941M | 113.75%169M | -12.44%-1.23B | -787.42%-1.09B | -13.11%159M | 19.61%183M |
-Other non-cash items | ---225M | --60M | ---517M | -7.69%-406M | -223.61%-377M | 321.01%305M | 81.65%-138M | -358.54%-752M | 69.52%-164M | 5.11%-538M |
Changes in working capital | --3.87B | ---11.16B | ---5.05B | 491.75%9.68B | 129.18%1.64B | -311.60%-5.61B | 94.23%-1.36B | -418.69%-23.61B | 55.19%7.41B | 244.99%4.77B |
-Change in receivables | ---9.69B | --1.98B | --6.47B | -235.34%-3.6B | 130.45%2.66B | -237.13%-8.73B | -108.43%-2.59B | 1,131.47%30.71B | 42.52%-2.98B | 5.08%-5.18B |
-Change in inventory | ---1.12B | ---868M | ---687M | 246.45%227M | 91.28%-155M | -103.20%-1.78B | -170.79%-875M | 40.77%1.24B | 261.10%878M | 63.18%-545M |
-Change in prepaid assets | ---- | --72M | ---6.55B | -1,290.91%-131M | 257.14%11M | -104.79%-7M | 101.04%146M | -32,655.81%-14.09B | 83.83%-43M | -82.19%-266M |
-Change in payables | --8.69B | ---8.97B | ---3.4B | 480.38%10.29B | -154.28%-2.71B | 69.56%4.99B | 107.18%2.94B | -549.99%-40.94B | -7.11%9.1B | 159.62%9.79B |
-Change in accrued expense | ---- | ---- | ---- | -4,450.00%-174M | -98.83%4M | 662.22%343M | 129.41%45M | 54.73%-153M | -141.42%-338M | 1,355.38%816M |
-Provision for loans, leases and other losses | ---1.23B | --1.12B | ---1.16B | -37.04%221M | 800.00%351M | 104.19%39M | -219.93%-931M | 53.29%-291M | 10.23%-623M | -135.25%-694M |
-Changes in other current assets | ---6.27B | ---293M | ---499M | -151.96%-557M | 182.65%1.07B | -211.78%-1.3B | -870.37%-416M | -64.00%54M | 118.80%150M | -936.36%-798M |
-Changes in other current liabilities | --6.99B | ---4.21B | --775M | 745.27%3.4B | -51.80%402M | 163.09%834M | 331.39%317M | -110.85%-137M | -23.27%1.26B | 261.76%1.65B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -57M | -68M | -74M | 0.00%-264M | 3.30%-264M | -4.60%-273M | 25.43%-261M | 13.37%-350M | 6.26%-404M | 10.40%-431M |
Interest received (cash flow from operating activities) | 318M | 138M | 298M | 5.11%741M | 2.92%705M | 2.39%685M | -23.01%669M | 5.98%869M | -3.53%820M | -7.71%850M |
Tax refund paid | -2.39B | 20M | -2.37B | -40.79%-6.23B | -46.21%-4.42B | 38.40%-3.03B | -21.68%-4.91B | -22.97%-4.04B | 19.00%-3.28B | -41.88%-4.05B |
Other operating cash inflow (outflow) | 1M | 0 | -1M | -1M | 0 | 0 | 0 | 0 | 0.00%-1M | 0.00%-1M |
Operating cash flow | --6.42B | ---6.27B | ---3.43B | 43.87%27.22B | 79.38%18.92B | 17.02%10.55B | 183.02%9.01B | -150.07%-10.86B | 14.48%21.69B | 122.57%18.94B |
Investing cash flow | ||||||||||
Capital expenditures | ---- | ---- | ---1.73B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net PPE purchase and sale | ---1.61B | ---2.55B | --5M | -121.82%-6.25B | 24.99%-2.82B | 20.47%-3.76B | -43.27%-4.73B | 22.01%-3.3B | -44.29%-4.23B | -4.68%-2.93B |
Net intangibles purchase and sale | ---435M | ---562M | ---169M | 18.78%-1.86B | -43.80%-2.3B | -92.75%-1.6B | -31.22%-828M | -90.06%-631M | 31.12%-332M | -70.92%-482M |
Net business purchase and sale | --0 | --0 | ---234M | ---- | ---- | 100.47%9M | ---1.92B | ---- | ---- | ---466M |
Net investment product transactions | --2.86B | ---351M | --1.93B | -122.65%-339M | -27.54%1.5B | -38.98%2.07B | 4,802.78%3.39B | 15.29%-72M | -127.16%-85M | 538.78%313M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | 23.08%-10M | -85.71%-13M | -16.67%-7M | 68.42%-6M | -111.11%-19M | 43.75%-9M | -45.45%-16M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | 8.00%27M | -16.67%25M | 172.73%30M | -8.33%11M | -14.29%12M | -90.73%14M | 906.67%151M |
Net changes in other investments | ---6M | ---38M | ---2M | -176.77%-271M | 960.98%353M | 87.61%-41M | -12.20%-331M | 62.32%-295M | -493.18%-783M | 72.15%-132M |
Investing cash flow | --812M | ---1.77B | ---195M | -167.84%-8.71B | 1.36%-3.25B | 25.32%-3.3B | -2.60%-4.42B | 20.67%-4.3B | -52.23%-5.42B | -1.71%-3.56B |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---76M | --76M | ---110M | -183.68%-2.35B | 67.86%-827M | -28.78%-2.57B | -30.50%-2B | 47.87%-1.53B | -354.64%-2.94B | 73.06%-646M |
Net common stock issuance | ---1.96B | ---1.68B | ---318M | -97.18%-4.34B | -488.24%-2.2B | 59.04%-374M | ---913M | --0 | -85.37%-621M | -73.58%-335M |
Cash dividends paid | ---3.17B | --0 | ---3.22B | -41.79%-4.38B | -59.87%-3.09B | 1.13%-1.93B | 0.00%-1.95B | 0.71%-1.95B | -16.25%-1.97B | -22.61%-1.69B |
Cash dividends for minorities | --0 | --0 | ---208M | -1.88%-217M | 3.62%-213M | -148.31%-221M | 35.04%-89M | 33.50%-137M | -930.00%-206M | -300.00%-20M |
Net other fund-raising expenses | ---152M | ---152M | ---152M | -1.35%-599M | 4.98%-591M | -23.17%-622M | -14.51%-505M | 14.70%-441M | -131.54%-517M | 321.49%1.64B |
Financing cash flow | ---5.36B | ---1.76B | ---4B | -71.68%-11.88B | -20.92%-6.92B | -4.82%-5.72B | -34.37%-5.46B | 34.99%-4.06B | -492.79%-6.25B | 77.65%-1.05B |
Net cash flow | ||||||||||
Beginning cash position | --35.95B | --45.75B | --53.38B | 23.03%46.75B | 4.19%38B | -2.30%36.47B | -34.00%37.33B | 21.51%56.55B | 44.46%46.54B | 0.91%32.22B |
Current changes in cash | --1.88B | ---9.8B | ---7.63B | -24.18%6.64B | 471.96%8.75B | 278.11%1.53B | 95.53%-859M | -291.96%-19.22B | -30.10%10.01B | 4,806.16%14.33B |
Cash adjustments other than cash changes | --0 | --0 | ---2M | ---1M | ---- | ---1M | ---- | 60.00%-2M | -400.00%-5M | ---1M |
End cash Position | --37.83B | --35.95B | --45.75B | 14.19%53.38B | 23.03%46.75B | 4.19%38B | -2.30%36.47B | -34.00%37.33B | 21.51%56.55B | 44.46%46.54B |
Free cash flow | --4.37B | ---7.65B | ---5.33B | 49.77%18.87B | 173.00%12.6B | 44.63%4.62B | 118.04%3.19B | -204.00%-17.69B | 12.02%17.01B | 202.55%15.19B |
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 |