Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BIDU-SW
09888
5
JD HEALTH
06618
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||||||
| Cash from operating activities | 343.22%7.03B | 224.12%1.59B | -9.32%-1.96B | 132.89%3.7B | -549M | 390M | -1.28B | -1.79B | 1.59B |
| Net profit before non-cash adjustment | 360.85%2.14B | -55.60%-820M | 27.40%-318M | 233.67%131M | ---265M | ---368M | ---527M | ---438M | ---98M |
| Total adjustment of non-cash items | -3.87%1.96B | 36.22%2.04B | 145.45%351M | 4.19%473M | --698M | --520M | --1.5B | --143M | --454M |
| -Depreciation and amortization | 0.18%1.63B | 17.57%1.63B | 34.96%471M | 21.90%423M | --374M | --358M | --1.38B | --349M | --347M |
| -Disposal profit | -71.43%8M | -50.88%28M | -51.52%16M | --0 | --2M | --10M | --57M | --33M | --4M |
| -Remuneration paid in stock | -44.44%5M | -10.00%9M | 0.00%4M | -33.33%2M | --1M | --2M | --10M | --4M | --3M |
| -Other non-cash items | -15.30%321M | 673.47%379M | 42.39%-140M | -52.00%48M | --321M | --150M | --49M | ---243M | --100M |
| Changes in working capital | 711.94%2.92B | 116.01%360M | -33.40%-1.99B | 151.34%3.1B | ---982M | --236M | ---2.25B | ---1.49B | --1.23B |
| -Change in receivables | 23.97%-3.57B | -86.35%-4.7B | -11.66%2.46B | 5.58%-3.86B | ---1.48B | ---1.81B | ---2.52B | --2.78B | ---4.09B |
| -Change in inventory | -277.78%-16M | 550.00%9M | 116.67%1M | -75.00%1M | --3M | --4M | ---2M | ---6M | --4M |
| -Change in payables | 34.50%6.71B | 1,735.29%4.99B | -4.90%-4.47B | 30.51%6.93B | --480M | --2.05B | --272M | ---4.26B | --5.31B |
| -Provision for loans, leases and other losses | -140.35%-23M | 2,750.00%57M | 675.00%23M | 400.00%25M | --14M | ---5M | --2M | ---4M | --5M |
| -Changes in other current liabilities | ---180M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | |||||||||
| Dividends received (cash flow from operating activities) | |||||||||
| Interest paid (cash flow from operating activities) | -82.86%-64M | 7.89%-35M | 17.65%-14M | -50.00%-3M | -16M | -2M | -38M | -17M | -2M |
| Interest received (cash flow from operating activities) | 1,000.00%11M | 1M | 0 | 1M | 0 | 0 | 0 | 0 | 0 |
| Tax refund paid | -206.84%-406M | 128.92%380M | 90.91%-11M | 83.91%-70M | 539M | -78M | -1.31B | -121M | -435M |
| Other operating cash inflow (outflow) | 1M | 0 | 0.00%-1M | 0.00%2M | 0 | -1M | 0 | -1M | 2M |
| Operating cash flow | 240.08%6.57B | 173.45%1.93B | -2.80%-1.99B | 214.55%3.63B | ---26M | --309M | ---2.63B | ---1.93B | --1.16B |
| Investing cash flow | |||||||||
| Net PPE purchase and sale | -350.00%-63M | 84.09%-14M | -600.00%-7M | ---2M | --0 | ---5M | ---88M | ---1M | --0 |
| Net intangibles purchase and sale | 14.02%-1.48B | -27.19%-1.73B | 11.19%-373M | -31.84%-472M | ---427M | ---454M | ---1.36B | ---420M | ---358M |
| Net investment product transactions | ---- | 95.25%-15M | --0 | -700.00%-8M | --0 | ---7M | ---316M | --1M | ---1M |
| Net changes in other investments | 920.00%41M | -25.00%-5M | --0 | ---3M | ---1M | ---1M | ---4M | ---1M | --0 |
| Investing cash flow | 14.43%-1.51B | 0.28%-1.76B | 9.74%-380M | -35.10%-485M | ---428M | ---467M | ---1.77B | ---421M | ---359M |
| Financing cash flow | |||||||||
| Net issuance payments of debt | 213.46%1.35B | -85.63%431M | --3.1B | ---3.67B | ---500M | --1.5B | --3B | ---- | ---- |
| Net common stock issuance | 347.06%152M | 25.93%34M | 100.00%26M | 300.00%4M | --3M | --1M | --27M | --13M | --1M |
| Increase or decrease of lease financing | 24.81%-294M | -2.09%-391M | 2.94%-99M | -7.69%-98M | ---98M | ---96M | ---383M | ---102M | ---91M |
| Net other fund-raising expenses | ---- | -99.49%1M | --0 | ---- | ---- | ---1M | --197M | --196M | --0 |
| Financing cash flow | 1,512.00%1.21B | -97.36%75M | -2.57%3.03B | -4,080.00%-3.76B | ---594M | --1.4B | --2.84B | --3.11B | ---90M |
| Net cash flow | |||||||||
| Beginning cash position | 2.33%10.81B | -12.83%10.56B | 3.46%10.15B | 18.22%10.76B | --11.81B | --10.56B | --12.12B | --9.81B | --9.1B |
| Current changes in cash | 2,448.78%6.27B | 115.84%246M | -12.32%662M | -186.97%-614M | ---1.05B | --1.25B | ---1.55B | --755M | --706M |
| Effect of exchange rate changes | ---40M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Cash adjustments other than cash changes | ---1M | ---- | ---- | ---- | ---- | ---- | ---2M | --1M | ---1M |
| End cash Position | 57.62%17.04B | 2.33%10.81B | 2.33%10.81B | 3.46%10.15B | --10.76B | --11.81B | --10.56B | --10.56B | --9.81B |
| Free cash flow | 2,528.27%5.02B | 104.69%191M | -0.55%-2.37B | 296.36%3.16B | ---453M | ---150M | ---4.07B | ---2.35B | --797M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |