Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

DeNA Co Ltd
OTC:DNACF

Watchlist Manager
DeNA Co Ltd Logo
DeNA Co Ltd
OTC:DNACF
Watchlist
Price: 16.5 USD Market Closed
Market Cap: $1.8B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
+278%
5Y
+173%
10Y
+224%
Investing Cash Flow
+
3Y
-
5Y
-47%
10Y
+64%
Financing Cash Flow
+
3Y
-400%
5Y
-731%
10Y
-

Cash Flow Statement
DeNA Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: JPY
Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Operating Cash Flow
Net Income
601
1 843
1 262
5 480
2 255
3 255
(1 040)
(58)
8 516
21 887
27 661
55 308
59 166
59 380
58 299
64 165
62 755
69 239
76 542
79 215
78 731
73 814
66 005
54 920
44 061
38 043
31 891
28 443
26 240
24 592
22 200
20 853
23 373
23 996
25 687
25 628
26 672
26 551
33 831
30 390
29 797
28 464
12 802
18 069
14 442
11 452
(32 738)
(40 235)
(29 636)
(21 666)
29 490
31 259
34 423
32 996
33 312
29 419
22 490
17 932
8 802
13 595
8 869
7 358
(28 149)
(28 130)
(29 612)
(32 307)
24 696
31 817
43 199
55 627
33 017
Depreciation & Amortization
16
109
104
401
156
377
19
35
160
692
511
2 071
2 086
2 366
2 724
5 588
3 910
4 595
5 254
6 000
6 713
7 237
7 649
8 163
8 673
9 352
10 229
10 813
11 507
11 650
11 546
11 286
10 835
10 829
10 987
11 065
10 948
10 873
11 014
11 408
11 587
11 624
11 374
10 883
11 425
11 867
12 568
11 543
9 567
7 720
5 677
6 703
6 799
6 838
6 755
5 593
5 452
5 343
5 410
5 445
5 556
6 084
6 769
6 540
6 308
5 748
4 947
5 151
5 696
6 145
6 606
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
277
0
0
0
420
0
0
0
208
0
0
0
155
0
0
0
76
0
0
0
180
0
0
0
121
0
0
0
79
0
0
0
245
0
0
0
Other Non-Cash Items
3
87
12
(4)
(21)
(54)
(36)
(178)
150
444
1 058
371
246
(51)
(586)
(1 019)
(38)
(25)
(3)
3
(2)
(15)
(19)
(16)
(14)
(31)
(34)
(34)
(35)
(19)
(71)
(2 102)
(2 345)
(2 368)
(4 429)
(1 412)
(1 979)
(1 966)
(10 262)
(11 109)
(12 399)
(12 766)
(1 757)
(7 818)
(6 709)
(6 753)
37 379
42 511
32 839
30 094
(13 842)
(10 918)
(12 339)
(14 523)
(18 076)
(17 382)
(10 797)
(7 639)
(3 176)
(8 044)
(6 041)
(4 372)
28 501
30 053
31 652
33 009
(2 089)
4 466
934
(3 868)
3 818
Cash Taxes Paid
292
548
1 735
2 575
2 738
4 571
(860)
(361)
2 076
2 077
3 305
10 640
25 504
25 513
33 592
33 622
28 376
28 373
29 785
29 782
35 456
35 437
37 737
38 235
19 276
19 295
11 750
11 321
11 414
11 435
7 809
7 765
9 261
10 364
9 751
9 848
7 995
2 260
(1 457)
(1 169)
(2 278)
2 194
1 891
1 789
1 409
1 859
1 398
1 832
1 562
520
815
129
869
1 634
1 826
2 836
2 070
1 712
1 502
1 221
12 313
13 042
18 557
18 607
7 491
2 001
(3 604)
(2 833)
5 549
11 479
17 182
Cash Interest Paid
0
0
0
0
0
0
0
0
0
0
0
0
0
4
6
0
8
26
36
35
35
17
9
12
14
13
12
12
12
17
22
37
38
38
34
25
25
21
26
22
22
20
24
20
17
22
15
14
25
26
54
73
75
86
70
72
74
76
101
113
132
144
136
138
139
142
152
174
191
209
220
Change in Working Capital
(613)
(707)
(2 630)
(3 860)
(1 468)
(3 491)
1 419
(220)
(4 220)
(4 125)
(3 538)
(9 836)
(22 761)
(19 781)
(29 322)
(35 530)
(24 639)
(30 379)
(30 345)
(33 026)
(40 075)
(33 929)
(37 836)
(35 007)
(12 987)
(15 800)
90
(11 330)
(13 280)
(15 109)
(17 980)
(3 330)
(6 707)
(7 361)
(8 953)
(12 599)
(7 027)
(3 521)
3 340
6 984
4 563
80
5 116
1 845
3 631
2 810
(1 961)
(873)
(5 260)
(2 478)
(2 721)
(1 451)
2 717
2 152
335
745
(1 332)
2 114
2 434
(188)
(6 966)
(14 873)
(15 849)
(19 302)
(8 124)
1 775
(14 449)
(2 435)
(10 973)
(18 499)
7 412
Cash from Operating Activities
7
N/A
1 332
+18 929%
(1 251)
N/A
2 017
N/A
921
-54%
88
-90%
361
+310%
(421)
N/A
4 607
N/A
18 899
+310%
25 692
+36%
47 914
+86%
38 839
-19%
41 964
+8%
31 114
-26%
33 204
+7%
41 988
+26%
43 430
+3%
51 448
+18%
52 192
+1%
45 367
-13%
47 107
+4%
35 799
-24%
28 060
-22%
39 733
+42%
31 564
-21%
42 176
+34%
27 892
-34%
24 432
-12%
21 114
-14%
15 695
-26%
26 707
+70%
25 156
-6%
25 096
0%
23 292
-7%
22 682
-3%
28 614
+26%
31 937
+12%
37 923
+19%
37 673
-1%
33 548
-11%
27 402
-18%
27 535
+0%
22 979
-17%
22 789
-1%
19 376
-15%
15 248
-21%
12 946
-15%
7 510
-42%
13 670
+82%
18 604
+36%
25 593
+38%
31 600
+23%
27 463
-13%
22 326
-19%
18 375
-18%
15 813
-14%
17 750
+12%
13 470
-24%
10 808
-20%
1 418
-87%
(5 803)
N/A
(8 728)
-50%
(10 839)
-24%
224
N/A
8 225
+3 572%
13 105
+59%
38 999
+198%
38 856
0%
39 405
+1%
50 853
+29%
Investing Cash Flow
Capital Expenditures
(214)
(448)
(134)
(662)
(80)
29
10
(174)
(363)
(1 065)
(543)
(2 617)
(3 635)
(4 174)
(5 112)
(5 578)
(8 337)
(9 051)
(10 023)
(10 631)
(9 935)
(11 280)
(12 721)
(14 686)
(15 676)
(16 190)
(16 326)
(16 205)
(15 594)
(15 019)
(14 378)
(13 614)
(13 573)
(13 942)
(14 317)
(14 977)
(15 031)
(15 413)
(16 456)
(18 397)
(18 726)
(19 997)
(19 064)
(20 075)
(20 278)
(19 972)
(19 575)
(14 261)
(15 117)
(11 459)
(9 420)
(9 273)
(6 126)
(6 504)
(6 312)
(6 433)
(6 328)
(6 449)
(6 824)
(7 581)
(7 868)
(10 260)
(10 601)
(10 555)
(10 802)
(8 213)
(8 078)
(10 418)
(11 090)
(11 567)
(14 230)
Other Items
(62)
(458)
185
(112)
(956)
(1 141)
637
767
(521)
(3 915)
(15 914)
(16 330)
(15 934)
(12 709)
(11 221)
(13 818)
(12 168)
(11 818)
(5 925)
(5 200)
(5 935)
(6 350)
(1 015)
(645)
(740)
(4 249)
(5 116)
(5 091)
(24 787)
(20 049)
(20 225)
(26 372)
(4 658)
(6 356)
853
7 573
6 642
7 649
1 466
1 877
2 738
2 796
2 900
(933)
(2 088)
(2 256)
2 629
5 555
6 678
6 487
920
633
(3 097)
(14 772)
(12 002)
(13 491)
38 131
17 509
19 879
20 032
(29 380)
2 837
(2 106)
(2 074)
(1 957)
(2 980)
(2 800)
(1 862)
(105)
2 521
1 763
Cash from Investing Activities
(276)
N/A
(907)
-229%
51
N/A
(773)
N/A
(1 036)
-34%
(1 112)
-7%
647
N/A
593
-8%
(884)
N/A
(4 980)
-463%
(16 457)
-230%
(18 947)
-15%
(19 569)
-3%
(16 883)
+14%
(16 333)
+3%
(19 396)
-19%
(20 505)
-6%
(20 869)
-2%
(15 948)
+24%
(15 831)
+1%
(15 870)
0%
(17 630)
-11%
(13 736)
+22%
(15 331)
-12%
(16 416)
-7%
(20 439)
-25%
(21 442)
-5%
(21 296)
+1%
(40 381)
-90%
(35 068)
+13%
(34 603)
+1%
(39 986)
-16%
(18 231)
+54%
(20 298)
-11%
(13 464)
+34%
(7 404)
+45%
(8 389)
-13%
(7 764)
+7%
(14 990)
-93%
(16 520)
-10%
(15 988)
+3%
(17 201)
-8%
(16 164)
+6%
(21 008)
-30%
(22 366)
-6%
(22 228)
+1%
(16 946)
+24%
(8 706)
+49%
(8 439)
+3%
(4 972)
+41%
(8 500)
-71%
(8 640)
-2%
(9 223)
-7%
(21 276)
-131%
(18 314)
+14%
(19 924)
-9%
31 803
N/A
11 060
-65%
13 055
+18%
12 451
-5%
(37 248)
N/A
(7 423)
+80%
(12 707)
-71%
(12 629)
+1%
(12 759)
-1%
(11 193)
+12%
(10 878)
+3%
(12 280)
-13%
(11 195)
+9%
(9 046)
+19%
(12 467)
-38%
Financing Cash Flow
Net Issuance of Common Stock
13
12
(26)
(33)
0
(3 000)
0
0
0
0
0
0
0
0
(3 000)
(12 999)
(16 432)
(33 000)
(30 000)
(20 000)
(26 427)
(10 000)
(10 000)
(10 000)
(132)
0
0
0
22 096
22 106
22 143
22 161
152
287
285
271
266
133
102
100
83
80
76
74
41
(3 913)
(20 196)
(33 803)
(36 286)
(32 332)
(16 039)
(5 564)
(9 067)
(13 986)
(13 980)
(10 848)
(4 894)
(5 133)
(13 023)
(14 966)
(14 959)
(9 801)
(1 906)
37
31
31
39
103
269
(251)
(5 094)
Net Issuance of Debt
0
0
0
0
0
0
0
0
0
0
0
480
480
480
0
(480)
9 520
9 620
0
200
(10 000)
(8 900)
900
1 100
1 450
400
850
991
841
991
341
650
10
360
1 060
1 510
1 750
200
700
(500)
1 100
2 000
1 300
1 200
(531)
(911)
0
494
18 025
18 405
17 494
17 000
(723)
(1 589)
(2 962)
(3 416)
(2 699)
13 862
15 720
14 446
14 852
(164)
(1 534)
(1 921)
(3 297)
(3 828)
(3 082)
(3 192)
(2 409)
(2 844)
(2 551)
Cash Paid for Dividends
0
0
(209)
(250)
(592)
(620)
11
16
(842)
(844)
(781)
(1 635)
(4 824)
(5 008)
(5 008)
(5 011)
(4 953)
(5 139)
(5 142)
(5 142)
(6 466)
(6 688)
(6 688)
(6 687)
(5 064)
(4 789)
(4 789)
(4 789)
(2 778)
(2 602)
(2 600)
(2 599)
(2 973)
(2 908)
(2 907)
(2 907)
(4 540)
(4 643)
(4 645)
(4 646)
(4 653)
(4 645)
(4 644)
(4 644)
(5 823)
(5 816)
(5 816)
(5 815)
(2 594)
(2 513)
(2 512)
(2 517)
(3 902)
(3 911)
(3 912)
(3 907)
(4 619)
(4 624)
(4 624)
(4 623)
(2 284)
(2 230)
(2 229)
(2 229)
(2 228)
(2 229)
(2 229)
(2 229)
(7 162)
(7 243)
(7 244)
Other
100
100
(550)
(550)
0
0
0
0
480
480
480
339
(594)
(546)
(514)
35
80
(203)
(129)
(97)
(190)
51
(59)
(132)
(143)
(77)
(20)
(5)
(38)
(10)
(67)
(84)
(1 331)
(1 329)
(1 315)
(1 319)
(1 042)
(1 132)
(1 142)
(344)
158
146
146
(1 286)
3 846
3 845
5 181
6 970
1 617
1 824
(685)
(2 305)
(1 642)
(1 847)
(1 126)
(378)
(309)
(891)
(969)
213
(2 226)
(1 843)
(532)
11
560
758
(5)
(127)
(231)
412
405
Cash from Financing Activities
113
N/A
112
-1%
(785)
N/A
(833)
-6%
(594)
+29%
(3 630)
-511%
11
N/A
3 016
+27 318%
(362)
N/A
(364)
-1%
(301)
+17%
(816)
-171%
(4 938)
-505%
(5 074)
-3%
(8 522)
-68%
(18 455)
-117%
(11 785)
+36%
(28 722)
-144%
(35 271)
-23%
(25 039)
+29%
(43 083)
-72%
(25 537)
+41%
(15 847)
+38%
(15 719)
+1%
(3 889)
+75%
(4 466)
-15%
(3 959)
+11%
(3 803)
+4%
20 121
N/A
20 485
+2%
19 817
-3%
20 128
+2%
(4 142)
N/A
(3 590)
+13%
(2 877)
+20%
(2 445)
+15%
(3 566)
-46%
(5 442)
-53%
(4 985)
+8%
(5 390)
-8%
(3 312)
+39%
(2 419)
+27%
(3 122)
-29%
(4 656)
-49%
(2 467)
+47%
(6 795)
-175%
(20 831)
-207%
(32 154)
-54%
(19 238)
+40%
(14 616)
+24%
(1 742)
+88%
6 614
N/A
(15 334)
N/A
(21 333)
-39%
(21 980)
-3%
(18 549)
+16%
(12 521)
+32%
3 214
N/A
(2 896)
N/A
(4 930)
-70%
(4 617)
+6%
(14 038)
-204%
(6 201)
+56%
(4 102)
+34%
(4 934)
-20%
(5 268)
-7%
(5 277)
0%
(5 445)
-3%
(9 533)
-75%
(9 926)
-4%
(14 484)
-46%
Change in Cash
Effect of Foreign Exchange Rates
0
1
0
0
0
0
0
0
(100)
(384)
(193)
0
(508)
(1 165)
(996)
(494)
(577)
172
825
1 125
1 820
1 895
1 972
1 047
765
1 248
538
537
828
235
(97)
(404)
(913)
(726)
(124)
151
399
412
(71)
(247)
98
439
113
402
46
(169)
(30)
65
75
(231)
(476)
198
267
375
1 040
1 092
2 452
3 308
1 734
1 107
646
235
823
1 234
708
(289)
814
131
(345)
332
(48)
Net Change in Cash
(156)
N/A
538
N/A
(1 985)
N/A
411
N/A
(709)
N/A
(4 654)
-556%
1 019
N/A
3 188
+213%
3 261
+2%
13 171
+304%
8 741
-34%
28 151
+222%
13 824
-51%
18 842
+36%
5 263
-72%
(5 141)
N/A
9 121
N/A
(5 989)
N/A
1 054
N/A
12 447
+1 081%
(11 766)
N/A
5 835
N/A
8 188
+40%
(1 943)
N/A
20 193
N/A
7 907
-61%
17 313
+119%
3 330
-81%
5 000
+50%
6 766
+35%
812
-88%
6 445
+694%
1 870
-71%
482
-74%
6 827
+1 316%
12 984
+90%
17 058
+31%
19 143
+12%
17 877
-7%
15 516
-13%
14 346
-8%
8 221
-43%
8 362
+2%
(2 283)
N/A
(1 998)
+12%
(9 816)
-391%
(22 559)
-130%
(27 849)
-23%
(20 092)
+28%
(6 149)
+69%
7 886
N/A
23 765
+201%
7 310
-69%
(14 771)
N/A
(16 928)
-15%
(19 006)
-12%
37 547
N/A
35 332
-6%
25 363
-28%
19 436
-23%
(39 801)
N/A
(27 029)
+32%
(26 813)
+1%
(26 336)
+2%
(16 761)
+36%
(8 525)
+49%
(2 236)
+74%
21 405
N/A
17 783
-17%
20 765
+17%
23 854
+15%
Free Cash Flow
Free Cash Flow
(207)
N/A
884
N/A
(1 385)
N/A
1 355
N/A
841
-38%
117
-86%
371
+217%
(595)
N/A
4 244
N/A
17 834
+320%
25 149
+41%
45 297
+80%
35 204
-22%
37 790
+7%
26 002
-31%
27 626
+6%
33 651
+22%
34 379
+2%
41 425
+20%
41 561
+0%
35 432
-15%
35 827
+1%
23 078
-36%
13 374
-42%
24 057
+80%
15 374
-36%
25 850
+68%
11 687
-55%
8 838
-24%
6 095
-31%
1 317
-78%
13 093
+894%
11 583
-12%
11 154
-4%
8 975
-20%
7 705
-14%
13 583
+76%
16 524
+22%
21 467
+30%
19 276
-10%
14 822
-23%
7 405
-50%
8 471
+14%
2 904
-66%
2 511
-14%
(596)
N/A
(4 327)
-626%
(1 315)
+70%
(7 607)
-478%
2 211
N/A
9 184
+315%
16 320
+78%
25 474
+56%
20 959
-18%
16 014
-24%
11 942
-25%
9 485
-21%
11 301
+19%
6 646
-41%
3 227
-51%
(6 450)
N/A
(16 063)
-149%
(19 329)
-20%
(21 394)
-11%
(10 578)
+51%
12
N/A
5 027
+41 792%
28 581
+469%
27 766
-3%
27 838
+0%
36 623
+32%

See Also

Summary
DNACF intrinsic value, competitors valuation, and company profile.
DCF Valuation
DNACF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DNACF stock valuation using valuation multiples.
Wall Street Estimates
DNACF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DNACF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 320,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.