CyberAgent, Inc. (4751.T)
JPY 1114.5
(-0.98%)
JPY 1114.5
(-0.98%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 50.07 Billion | 20.82 Billion | 17.94 Billion | 109.6 Billion | 37.02 Billion | 14.91 Billion |
| Net Income | 16.24 Billion | 22.53 Billion | 62.79 Billion | 100.72 Billion | 28.2 Billion | 19.42 Billion |
| Depreciation & Amortization | 10.43 Billion | 8.1 Billion | 8.68 Billion | 10.11 Billion | 8.71 Billion | 8.92 Billion |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | 8.4 Billion | -5.94 Billion | -12.4 Billion | 14.14 Billion | 6.6 Billion | -11.45 Billion |
| Other non-cash items | 14.98 Billion | -3.86 Billion | -41.13 Billion | -15.36 Billion | -6.5 Billion | -1.96 Billion |
| Investing Cash Flow | -38.33 Billion | -40.29 Billion | -31.41 Billion | -28.53 Billion | -16.62 Billion | -18 Billion |
| Investments in PPE | -6.67 Billion | -25.57 Billion | -26.09 Billion | -12.46 Billion | -14.03 Billion | -17.25 Billion |
| Acquisitions | -11.09 Billion | - | -1.63 Billion | -3.57 Billion | - | 1.03 Billion |
| Investment purchases | -1.34 Billion | -11.82 Billion | -1.96 Billion | -10.99 Billion | -501 Million | - |
| Sales/Maturities of investments | - | - | - | -8.63 Billion | - | - |
| Other Investing Activities | -4.97 Billion | -2.88 Billion | -1.72 Billion | 7.13 Billion | -2.08 Billion | -1.78 Billion |
| Financing Cash Flow | -5.19 Billion | 53.49 Billion | -2.8 Billion | 374 Million | -2.59 Billion | -4.66 Billion |
| Debt repayment | -3.19 Billion | -20 Billion | -5.55 Billion | -202 Million | -2 Billion | - |
| Dividends payments | -7.58 Billion | -7.07 Billion | -5.55 Billion | -4.29 Billion | -4.15 Billion | -4.02 Billion |
| Common Stock Repurchased | - | - | - | - | -1.69 Billion | - |
| Common Stock Issuance | - | - | - | - | 2 Billion | - |
| Other Financing Activities | -807 Million | 80.56 Billion | 10.07 Billion | 4.66 Billion | 3.26 Billion | 363 Million |
| Accounts receivables | -1.83 Billion | -10.5 Billion | 1.32 Billion | -16.52 Billion | -3.62 Billion | -5.14 Billion |
| Accounts payables | 2.38 Billion | 10.07 Billion | 4.47 Billion | 12.77 Billion | 4.8 Billion | -55 Million |
| Inventory | -2.83 Billion | -2.78 Billion | -964 Million | 1.58 Billion | -3.61 Billion | -1.48 Billion |
| Other working capital | 10.69 Billion | -2.73 Billion | -17.24 Billion | 16.3 Billion | 9.03 Billion | -4.77 Billion |
| Cash at beginning of period | 201.78 Billion | 168.03 Billion | 184.08 Billion | 102.36 Billion | 84.56 Billion | 92.37 Billion |
| Cash at end of period | 210.04 Billion | 201.78 Billion | 168.03 Billion | 184.08 Billion | 102.36 Billion | 84.56 Billion |
| Capital Expenditure | -6.67 Billion | -25.57 Billion | -26.09 Billion | -12.46 Billion | -14.03 Billion | -17.25 Billion |
| Effect of forex changes on cash | - | -278 Million | 292 Million | 267 Million | -39 Million | -113 Million |
| Net cash flow / Change in cash | 8.26 Billion | 33.74 Billion | -16.04 Billion | 81.71 Billion | 17.8 Billion | -7.81 Billion |
| Free Cash Flow | 43.39 Billion | -4.75 Billion | -8.14 Billion | 97.14 Billion | 22.99 Billion | -2.33 Billion |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 10.33 Billion | -472 Million | 1.73 Billion | 22.53 Billion | 704 Million | 7.9 Billion |
| Depreciation & Amortization | - | 6.02 Billion | 2.3 Billion | 8.1 Billion | 2.16 Billion | 1.86 Billion |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | - | - | - | -5.94 Billion | - | - |
| Other non-cash items | -10.33 Billion | 472 Million | -1.73 Billion | -3.86 Billion | -704 Million | -7.9 Billion |
| Investing Cash Flow | - | - | - | -40.29 Billion | - | - |
| Investments in PPE | - | - | - | -25.57 Billion | - | - |
| Acquisitions | - | - | - | - | - | - |
| Investment purchases | - | - | - | -11.82 Billion | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | -2.88 Billion | - | - |
| Financing Cash Flow | - | - | - | 53.49 Billion | - | - |
| Debt repayment | - | - | - | -20 Billion | - | - |
| Dividends payments | - | - | - | -7.07 Billion | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | 80.56 Billion | - | - |
| Accounts receivables | - | - | - | -10.5 Billion | - | - |
| Accounts payables | - | - | - | 10.07 Billion | - | - |
| Inventory | - | - | - | -2.78 Billion | - | - |
| Other working capital | - | - | - | -2.73 Billion | - | - |
| Cash at beginning of period | - | 201.78 Billion | 203.84 Billion | 168.03 Billion | 183.26 Billion | 198.69 Billion |
| Cash at end of period | - | 184.76 Billion | 201.78 Billion | 201.78 Billion | 203.84 Billion | 183.26 Billion |
| Capital Expenditure | - | - | - | -25.57 Billion | - | - |
| Effect of forex changes on cash | - | - | - | -278 Million | - | - |
| Net cash flow / Change in cash | - | -17.01 Billion | -2.06 Billion | 33.74 Billion | 20.58 Billion | -15.43 Billion |
| Free Cash Flow | - | 12.05 Billion | 4.61 Billion | -4.75 Billion | 4.32 Billion | 3.72 Billion |
PAHC
323410
4205
AVI
3694
SATS