3-D Matrix, Ltd.

TSE:7777.T

108 (JPY) • At close November 5, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) JPY.

20232022202120202019201820172016201520142013201220112010
Operating Activities:
Net Income -255.505-2,443.874-1,893.547-2,011.406-3,094.949-2,553.349-1,865.007-1,391.361-2,462.025-1,990.22-1,523.867-977.511309.569-512.612
Depreciation & Amortization 00000000230.627122.622101.55685.72679.3378.614
Deferred Income Tax 00000000511.341-89.801-24.169-19.4720.118-8.146
Stock Based Compensation 36.76734.2531.46350.50952.61325.56645.05417.8835.994135.045198.64820.3298.44910.826
Change In Working Capital 667.27-1,225.152-261.1-698.389287.357-111.763-133.832-683.586259.86-141.089-371.972252.318-547.998-8.214
Accounts Receivables -482.75-164-255-32-16-51497.759-496.79-41.013-52053200
Inventory 419.872-1,054.315-195.0151.948235.53-271.421-695.314-105.65161.29112.757-528.693-235.613.609-5.372
Accounts Payables 00000000000000
Other Working Capital 730.148-6.837188.915-668.33767.827210.658561.482-577.935198.569-153.846156.721487.918-561.607-2.842
Other Non Cash Items -2,248.763-950.306-780.084-590.45565.732338.017-66.871170.05-39.64958.629-60.186-17.10519.5195.77
Operating Cash Flow -1,899.876-4,585.082-2,903.268-3,249.736-2,189.247-2,301.529-2,020.656-1,887.017-1,463.852-1,904.814-1,679.99-655.715-131.013-433.762
Investing Activities:
Investments In Property Plant And Equipment -29.051-18.705-13.118-25.778-18.32-26.418-27.91-23.042-42.087-81.61-39.527-36.297-89.672-9.772
Acquisitions Net 00000000000000
Purchases Of Investments 00000000-206.2900000
Sales Maturities Of Investments 0000000206.29000000
Other Investing Activites -0.706-62.799-66.743-134.543-94.468-110.484-53.826-114.708-96.665-43.941-43.541-19.712-9.906-7.969
Investing Cash Flow -29.758-81.504-79.861-160.321-112.788-136.902-81.73668.54-345.042-125.551-83.068-56.009-99.578-17.741
Financing Activities:
Debt Repayment -200-2,650-2,557.02-7.6-1,095.287-1,371.990-236.007-14.35100000
Common Stock Issued 2,294.887304.12,094.8833,444.4071,412.6011,688.911,499.46323.33123.5085,128.4652,378.603133.6731,406.156498.25
Common Stock Repurchased 0000-11.962-1.895-9.4910000000
Dividends Paid 00000000000000
Other Financing Activities -32.3245,301.4435,125.77825.9981,279.7014,141.29713.697233.34-18.404-617.833-18.616849.376-6.5340
Financing Cash Flow 2,062.5632,955.5434,663.6413,462.8051,573.0913,084.3321,503.669256.6715.1044,510.6322,359.987983.0491,399.622498.25
Other Information:
Effect Of Forex Changes On Cash 59.70633.30530.3327.006-15.718-5.68113.5893.445-27.06116.03510.2434.138-0.213-1.533
Net Change In Cash 192.635-1,677.7381,710.84279.754-744.663640.219-585.135-1,558.36-1,830.8512,496.3607.172275.4631,168.81645.212
Cash At End Of Period 1,363.5381,170.9032,848.6411,137.7991,058.0451,802.7081,162.4891,747.6243,305.9845,136.8352,640.5352,033.3631,757.9589.084