4751.T JPX
CyberAgent, Inc.
1W: +0.1%
1M: -9.2%
3M: -9.6%
YTD: -14.2%
1Y: -28.9%
3Y: +27.5%
5Y: -44.8%
¥1,231.00 ($7.80)
-7.50 (-0.61%)
Weekly Expected Move ±3.5%
¥1145
¥1188
¥1231
¥1274
¥1317
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Cash Flow Trends
Operating Cash Flow
$78.2B
+56.1% ▲
5Y CAGR: +16.1%
Capital Expenditures
$10.7B
-60.5% ▼
5Y CAGR: -5.3%
Free Cash Flow
$67.4B
+55.4% ▲
5Y CAGR: +24.0%
Dividends Paid
$8.1B
-6.8% ▼
Buybacks
$9.7B
+0.0% ▲
Net Change in Cash
$14.8B
+40.8% ▲
Cash Flow Composition
Year-over-Year Growth
View Full Cash Flow Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| — Operating Activities — | |||||
| Net Income | $100.7B | $62.8B | $22.5B | $16.2B | $31.7B |
| Depreciation & Amort. | $10.1B | $8.7B | $8.1B | $10.4B | $10.0B |
| Stock-Based Comp. | $0 | $0 | $0 | $0 | $0 |
| Change in Working Capital | $14.1B | -$12.4B | -$5.9B | $10.2B | $12.8B |
| Other Non-Cash Items | -$15.4B | -$41.1B | -$3.9B | $16.3B | $23.8B |
| Operating Cash Flow | $109.6B | $17.9B | $20.8B | $53.2B | $78.2B |
| — Investing Activities — | |||||
| Capital Expenditures | -$12.5B | -$26.1B | -$25.6B | -$20.9B | -$27.8B |
| Acquisitions (Net) | -$3.6B | -$1.6B | $0 | -$11.1B | $7.8B |
| Investment Purchases | -$11.0B | -$2.0B | -$11.8B | -$1.3B | -$10.5B |
| Investment Sales | -$8.6B | $0 | $0 | $0 | $0 |
| Other Investing | $7.1B | -$1.7B | -$2.9B | -$5.0B | -$283M |
| Investing Cash Flow | -$28.5B | -$31.4B | -$40.3B | -$38.3B | -$30.8B |
| — Financing Activities — | |||||
| Net Debt Issuance | -$202M | $3.2B | $61.5B | $3.2B | -$15.9B |
| Stock Repurchased | $0 | $0 | $0 | $0 | -$9.7B |
| Dividends Paid | -$4.3B | -$5.6B | -$7.1B | -$7.6B | -$8.1B |
| Other Financing | $4.9B | -$426M | -$897M | -$807M | -$1.2B |
| Financing Cash Flow | $374M | -$2.8B | $53.5B | -$5.2B | -$33.9B |
| Net Change in Cash | $81.7B | -$16.0B | $33.7B | $9.4B | $14.8B |
| Cash End of Period | $184.1B | $168.0B | $201.8B | $211.1B | $224.8B |
| Free Cash Flow | $97.1B | -$8.1B | -$4.8B | $46.6B | $67.4B |