Net Protections Holdings, Inc.
TSE:7383.T
460 (JPY) • At close March 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities: | |||||||||||||||||
| Net Income
| 545 | 333 | 134 | -389 | 55 | -265 | -368 | -438 | -98 | -32 | 41 | -299 | 175 | 376 | 378 | -55 | 719 |
| Depreciation & Amortization
| 408 | 401 | 401 | 471 | 423 | 374 | 358 | 349 | 347 | 347 | 340 | 334 | 326 | 318 | 337 | 230 | 324 |
| Deferred Income Tax
| 0 | 0 | 0 | 0 | 2,226 | 525 | -69 | -109 | -430 | 21 | 0 | -67 | -294 | -93 | -668 | -271 | -8 |
| Stock Based Compensation
| 1 | -2 | 2 | 4 | 2 | 1 | 2 | 4 | 3 | 3 | 0 | 2 | 2 | 2 | 2 | 3 | 4 |
| Change In Working Capital
| -6,202 | 335 | -1,126 | -2,290 | 3,135 | -982 | 236 | -1,494 | 1,233 | -2,298 | 310 | -1,258 | -286 | 2,088 | -462 | -763 | 2,240 |
| Accounts Receivables
| -6,207 | -100 | -1,086 | 2,455 | -3,861 | -1,479 | -1,813 | 2,779 | -4,089 | -988 | -223 | 3,048 | -4,484 | -980 | -445 | 3,673 | 0 |
| Change In Inventory
| 1 | -3 | -12 | 1 | 1 | 3 | 4 | -6 | 4 | -2 | 2 | 1 | 2 | -3 | 0 | -4 | 1 |
| Change In Accounts Payables
| 0 | 0 | 63 | -4,472 | 6,934 | 480 | 2,050 | -4,263 | 5,313 | -1,304 | 526 | -4,279 | 4,179 | 3,063 | 8 | -4,315 | 0 |
| Other Working Capital
| 4 | 438 | -91 | -274 | 61 | 14 | -5 | -4 | 5 | -4 | 5 | -4,307 | -288 | 2,091 | -164 | -759 | 2,239 |
| Other Non Cash Items
| 11,012 | 1,081 | -15 | 3,181 | -2,208 | 321 | 150 | -243 | 100 | 199 | -784 | -216 | -110 | 51 | -74 | -178 | 687 |
| Operating Cash Flow
| 5,764 | 2,148 | -604 | -1,985 | 3,633 | -26 | 309 | -1,931 | 1,155 | -1,760 | -93 | -1,504 | 107 | 2,835 | -487 | -1,034 | 3,966 |
| Investing Activities: | |||||||||||||||||
| Investments In Property Plant And Equipment
| -10 | -5 | -39 | -380 | -474 | -427 | -459 | -421 | -358 | -322 | -344 | -186 | -312 | -193 | -117 | -122 | -123 |
| Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases Of Investments
| 0 | 0 | 0 | 15 | -8 | 0 | -7 | 1 | -1 | 0 | -316 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activites
| -411 | -386 | -274 | -1 | -3 | -1 | -1 | -1 | -359 | 6 | -9 | 1 | 0 | -140 | -11 | -202 | 0 |
| Investing Cash Flow
| -421 | -391 | -313 | -380 | -485 | -428 | -467 | -421 | -359 | -316 | -669 | -185 | -312 | -142 | -128 | -324 | -123 |
| Financing Activities: | |||||||||||||||||
| Debt Repayment
| 0 | 0 | -80 | 3,100 | -3,669 | -500 | 1,500 | 3,000 | 0 | 0 | 0 | 389 | 0 | 0 | 0 | -7,450 | 4,200 |
| Common Stock Issued
| 0 | 0 | 4 | 26 | 4 | 3 | 1 | 13 | 1 | 13 | 0 | 0 | 6,863 | 0 | 991 | 5,900 | 0 |
| Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,430 | 0 |
| Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities
| -5,347 | 0 | 2,518 | -73 | -97 | -97 | -97 | 107 | -91 | -98 | -91 | -2,087 | -92 | -2,336 | -103 | 1,912 | -3,792 |
| Financing Cash Flow
| -5,347 | 0 | 2,438 | 3,027 | -3,762 | -594 | 1,404 | 3,107 | -90 | -85 | -91 | -1,698 | 6,771 | -2,336 | 888 | -1,068 | 408 |
| Other Information: | |||||||||||||||||
| Effect Of Forex Changes On Cash
| 45 | -32 | 0 | 0 | -1 | 0 | 0 | 1 | -1 | 0 | -2 | 1 | 0 | -8,938 | 5 | 10 | -4 |
| Net Change In Cash
| 14,098 | -12,330 | 12,330 | 663 | -615 | -1,048 | 1,246 | 756 | 705 | -2,161 | -855 | -3,386 | 6,566 | 358 | 277 | -2,416 | 4,246 |
| Cash At End Of Period
| 14,098 | 0 | 12,330 | 10,810 | 10,147 | 10,762 | 11,810 | 10,564 | 9,808 | 9,103 | 11,264 | 12,119 | 15,505 | 8,939 | 8,581 | 8,304 | 10,720 |