Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUAISHOU-W
01024
5
JD HEALTH
06618
| (FY)Sep 30, 2025 | (FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -37.97%490.68M | 128.75%791.05M | -20.06%345.81M | 8.14%432.61M | 112.92%400.04M | -51.56%187.88M | 16.90%387.86M | 60.19%331.78M | -30.79%207.12M | -59.15%299.26M |
| Net profit before non-cash adjustment | 19.48%544.74M | 14.37%455.95M | 7.76%398.66M | 11.91%369.96M | 14.25%330.59M | 3.31%289.35M | 9.03%280.09M | 4.80%256.89M | -42.94%245.14M | 22.92%429.6M |
| Total adjustment of non-cash items | -43.93%24.5M | -42.84%43.69M | 18.27%76.44M | 118.15%64.63M | -17.62%29.63M | -54.53%35.96M | 260.37%79.09M | -22.10%21.95M | 121.53%28.18M | -292.78%-130.84M |
| -Depreciation and amortization | -11.54%38.11M | -22.26%43.09M | 33.63%55.43M | 17.36%41.48M | 11.05%35.34M | -32.85%31.82M | 122.79%47.39M | 25.98%21.27M | 17.16%16.88M | -7.71%14.41M |
| -Reversal of impairment losses recognized in profit and loss | --4.36M | --0 | ---- | ---- | --14.41M | ---- | ---- | ---- | --4.75M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 226.10%8.89M |
| -Disposal profit | ---- | ---- | ---- | 413.50%12.63M | 18.44%2.46M | -95.25%2.08M | 4,269.90%43.7M | --1M | ---- | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 71.23%-1.57M |
| -Other non-cash items | -3,066.50%-17.98M | -97.12%606K | 99.68%21.01M | 146.58%10.52M | -1,194.96%-22.59M | 117.19%2.06M | -3,603.40%-12M | -104.95%-324K | 104.29%6.55M | -341.49%-152.57M |
| Changes in working capital | -126.96%-78.57M | 325.38%291.4M | -6,429.90%-129.29M | -104.97%-1.98M | 128.97%39.82M | -579.12%-137.43M | -45.81%28.68M | 179.97%52.93M | -13,208.12%-66.2M | -99.84%505K |
| -Change in receivables | -537.19%-263.51M | 133.59%60.27M | -183.54%-179.45M | -223.55%-63.29M | 167.49%51.23M | -338.88%-75.9M | -57.67%-17.29M | 89.72%-10.97M | -1,456.29%-106.68M | 93.18%-6.86M |
| -Change in inventory | 0.13%26.21M | -44.86%26.17M | 4.69%47.47M | 283.13%45.34M | 80.82%-24.76M | -2,574.62%-129.08M | -110.88%-4.83M | -43.50%44.34M | --78.48M | ---- |
| -Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,886.84%25.19M |
| -Change in payables | 66.07%202.75M | 16,398.24%122.09M | -96.09%740K | 471.68%18.92M | -111.68%-5.09M | 106.77%43.56M | 63.09%21.07M | 225.16%12.92M | 92.17%-10.32M | -365.57%-131.83M |
| -Provision for loans, leases and other losses | -268.26%-24.44M | -46.93%14.53M | 61.47%27.37M | 29.30%16.95M | -3.67%13.11M | 1,154.22%13.61M | -107.72%-1.29M | 76.51%16.73M | --9.48M | ---- |
| -Changes in other current assets | -128.64%-19.57M | 368.80%68.34M | -27.76%-25.43M | -473.45%-19.9M | -48.65%5.33M | -66.56%10.38M | 407.67%31.03M | 72.85%-10.09M | -132.58%-37.15M | -68.94%114M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -98.83%-1.7M | -23.52%-856K | 11.72%-693K | 38.67%-785K | 1.23%-1.28M | 12.08%-1.3M | 32.60%-1.47M | 8.65%-2.19M | -41.66%-2.39M | 18.24%-1.69M |
| Interest received (cash flow from operating activities) | 18.37%6.68M | 17.23%5.64M | -11.81%4.81M | 46.56%5.46M | 3.59%3.72M | 8.75%3.59M | -4.32%3.3M | 37.24%3.45M | 44.43%2.52M | 15.21%1.74M |
| Tax refund paid | -122.90%-178.43M | 44.90%-80.05M | -13.74%-145.28M | -54.25%-127.73M | 26.01%-82.81M | -29.16%-111.92M | -35.44%-86.66M | 56.82%-63.98M | -24.13%-148.18M | 15.95%-119.38M |
| Other operating cash inflow (outflow) | 0 | 0 | -1K | 0 | 0.00%-1K | 0.00%-1K | -1K | 0 | 3,268.34%101.83M | 150.87%3.02M |
| Operating cash flow | -55.68%317.23M | 249.75%715.79M | -33.89%204.65M | -3.16%309.56M | 308.48%319.67M | -74.18%78.26M | 12.63%303.04M | 67.24%269.06M | -12.07%160.88M | -69.05%182.96M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 84.19%-11.02M | -651.29%-69.72M | 98.15%-9.28M | -1,647.09%-500.72M | 60.25%-28.66M | 80.14%-72.11M | -1,313.26%-363.01M | -41.61%-25.69M | -280.19%-18.14M | 73.05%-4.77M |
| Net intangibles purchase and sale | -84.66%-19.33M | -805.36%-10.47M | 66.12%-1.16M | -2.00%-3.41M | -116.93%-3.35M | 74.28%-1.54M | -231.22%-6M | ---1.81M | ---- | ---- |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---2.1M | ---- | ---- | ---- | ---- |
| Net investment property transactions | ---- | ---- | ---- | --49.61M | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 177.21%26.19M | -92.17%-33.92M | -205.51%-17.65M | 35.76%16.73M | 117.54%12.32M | -3,081.41%-70.24M | -97.13%2.36M | 621.70%82.02M | -179.65%-15.72M | 1,124.92%19.74M |
| Net changes in other investments | 9,755.56%869K | 99.13%-9K | 67.91%-1.03M | -339.37%-3.21M | 1,441.00%1.34M | -105.10%-100K | 209.80%1.96M | 96.99%-1.79M | -39.32%-59.21M | -75.62%-42.5M |
| Investing cash flow | 97.11%-3.3M | -291.93%-114.11M | 93.40%-29.12M | -2,304.20%-441M | 87.44%-18.34M | 59.94%-146.09M | -791.49%-364.69M | 156.66%52.74M | -238.06%-93.08M | 39.55%-27.53M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 213.84%25.26M | 135.41%8.05M | -93.58%-22.73M | 70.70%-11.74M | -1,330.84%-40.08M | 167.83%3.26M | 88.02%-4.8M | 0.00%-40.08M | -336.13%-40.08M | 55.24%-9.19M |
| Net common stock issuance | -94.74%1.56M | 3,700.00%29.68M | --781K | ---- | ---- | 165,576.19%208.5M | -18.87%-126K | -100.02%-106K | --460.03M | ---- |
| Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---9.12M | ---- |
| Cash dividends paid | -33.03%-106.98M | -0.49%-80.42M | -24.89%-80.02M | -14.31%-64.08M | -10.31%-56.05M | -0.06%-50.82M | 30.02%-50.79M | -138.34%-72.58M | 0.00%-30.45M | -100.00%-30.45M |
| Net other fund-raising expenses | ---- | 99.51%-40K | 4.10%-8.1M | -544.32%-8.45M | -0.31%-1.31M | -4.56%-1.31M | -4.52%-1.25M | -27.78%-1.2M | ---936K | ---- |
| Financing cash flow | -87.59%-80.15M | 61.18%-42.73M | -30.63%-110.08M | 13.52%-84.27M | -161.04%-97.44M | 380.24%159.63M | 50.01%-56.96M | -130.03%-113.96M | 1,057.22%379.44M | -10.86%-39.64M |
| Net cash flow | ||||||||||
| Beginning cash position | 30.61%2.39B | 3.72%1.83B | -10.91%1.76B | 11.50%1.98B | 5.46%1.77B | -6.59%1.68B | 13.06%1.8B | 39.09%1.59B | 11.26%1.14B | 98.34%1.03B |
| Current changes in cash | -58.17%233.78M | 753.84%558.95M | 130.35%65.46M | -205.80%-215.71M | 122.09%203.89M | 177.39%91.8M | -157.07%-118.62M | -53.53%207.85M | 286.27%447.25M | -77.29%115.79M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | -200.00%-1K | --1K | ---- | 0.00%1K | 200.00%1K | ---1K |
| End cash Position | 9.80%2.62B | 30.61%2.39B | 3.72%1.83B | -10.91%1.76B | 11.50%1.98B | 5.46%1.77B | -6.59%1.68B | 13.06%1.8B | 39.09%1.59B | 11.26%1.14B |
| Free cash flow | -54.87%286.88M | 249.88%635.6M | 192.91%181.66M | -167.97%-195.54M | 6,140.00%287.66M | 106.99%4.61M | -127.31%-65.97M | 69.23%241.57M | -19.89%142.74M | -68.83%178.19M |
| Currency Unit | JPY | 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 | NonUS-GAAP |