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

User Local Inc
TSE:3984

Watchlist Manager
User Local Inc Logo
User Local Inc
TSE:3984
Watchlist
Price: 1 753 JPY 0.86% Market Closed
Market Cap: ¥28.5B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
+98%
5Y
+191%
10Y
-
Investing Cash Flow
+
3Y
-116%
5Y
-1 029%
10Y
-
Financing Cash Flow
+
3Y
-305%
5Y
-
10Y
-

Cash Flow Statement
User Local Inc

Rotate your device to view
Cash Flow Statement
Currency: JPY
Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Operating Cash Flow
Net Income
468
475
500
569
658
775
851
969
1 017
1 114
1 257
1 452
1 720
1 863
1 973
Depreciation & Amortization
28
28
30
32
30
27
26
26
24
25
25
24
27
28
42
Other Non-Cash Items
0
0
29
59
30
1
(0)
2
84
172
278
258
152
178
186
Cash Taxes Paid
126
171
194
189
198
251
267
241
251
314
350
350
382
565
652
Change in Working Capital
(76)
(140)
(175)
(127)
(96)
(162)
(180)
(137)
(213)
(326)
(246)
(297)
(354)
(458)
(394)
Cash from Operating Activities
419
N/A
362
-14%
385
+6%
532
+38%
622
+17%
640
+3%
697
+9%
860
+23%
912
+6%
984
+8%
1 313
+34%
1 437
+9%
1 545
+8%
1 612
+4%
1 806
+12%
Investing Cash Flow
Capital Expenditures
(29)
(34)
(41)
(37)
(18)
(19)
(20)
(38)
(42)
(28)
(23)
(13)
(17)
(135)
(260)
Other Items
(5)
(5)
(51)
0
(5)
0
(80)
(164)
(78)
0
(5)
0
(182)
(178)
(1)
Cash from Investing Activities
(34)
N/A
(55)
-63%
(92)
-66%
(71)
+22%
(23)
+68%
(24)
-4%
(100)
-315%
(202)
-102%
(120)
+40%
(23)
+81%
(28)
-23%
(18)
+35%
(199)
-998%
(313)
-57%
(260)
+17%
Financing Cash Flow
Net Issuance of Common Stock
9
27
(115)
939
1 008
(35)
65
55
(128)
(439)
(190)
113
27
(286)
(548)
Cash Paid for Dividends
0
0
0
0
0
0
0
(39)
(39)
(48)
(48)
(64)
(64)
(129)
(129)
Other
0
0
0
(19)
(19)
0
(0)
0
(0)
0
(0)
0
0
(0)
(0)
Cash from Financing Activities
9
N/A
27
+198%
(115)
N/A
921
N/A
989
+7%
(35)
N/A
65
N/A
16
-76%
(167)
N/A
(487)
-191%
(238)
+51%
49
N/A
(37)
N/A
(415)
-1 032%
(677)
-63%
Change in Cash
Net Change in Cash
395
N/A
335
-15%
178
-47%
1 381
+675%
1 588
+15%
581
-63%
662
+14%
673
+2%
624
-7%
474
-24%
1 047
+121%
1 469
+40%
1 310
-11%
884
-32%
869
-2%
Free Cash Flow
Free Cash Flow
390
N/A
329
-16%
345
+5%
495
+44%
603
+22%
621
+3%
677
+9%
821
+21%
869
+6%
955
+10%
1 290
+35%
1 424
+10%
1 528
+7%
1 478
-3%
1 547
+5%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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 317,100+ 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.