Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BABA-W
09988
5
JD-SW
09618
| (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 11.56%26.1B | -10.45%5.79B | 80.83%13.08B | -4.89%44.17B | 46.85%23.39B | -30.83%6.47B | -50.52%7.23B | 151.99%46.45B | 209.52%6.55B | 41.18%15.93B |
| Net profit before non-cash adjustment | 56.29%12.37B | -21.48%8.3B | -158.73%-3.9B | -4.68%11.58B | -33.72%7.92B | 2,078.56%10.57B | 60.61%-1.51B | 6.84%12.14B | 48.35%3.54B | 45.27%11.94B |
| Total adjustment of non-cash items | -35.77%10.4B | -58.28%262M | 13,342.31%13.77B | 9.64%34.04B | 899.69%16.19B | -94.71%628M | -100.96%-104M | 36.09%31.05B | 864.30%6.68B | -85.00%1.62B |
| -Depreciation and amortization | -8.48%5.62B | 1.89%5.6B | 10.08%5.74B | 7.87%22.62B | 19.33%6.14B | 6.88%5.5B | 2.62%5.22B | -1.24%20.97B | -0.04%5.6B | -2.45%5.15B |
| -Reversal of impairment losses recognized in profit and loss | -10.39%207M | -1,608.33%-905M | 245.26%2.5B | 82.19%13.36B | 196.65%231M | -98.89%60M | -987.11%-1.72B | 453.02%7.33B | 199.25%1.99B | -192.28%-239M |
| -Share of associates | 78.95%-4M | -237.50%-81M | 0.00%-16M | -10.14%-76M | -11.76%-19M | -4.35%-24M | -45.45%-16M | 36.11%-69M | 66.67%-18M | -6.25%-17M |
| -Disposal profit | 357.38%279M | 109.71%169M | -757.58%-1.13B | 65.49%-1.27B | 105.25%61M | -545.01%-1.74B | -176.30%-132M | -389.72%-3.67B | -1,378.75%-3.07B | -578.60%-1.16B |
| -Net exchange gains and losses | -148.73%-962M | --962M | --878M | -1,287.39%-1.32B | --1.97B | ---- | ---- | --111M | ---- | ---- |
| -Other non-cash items | -32.59%5.26B | -252.38%-5.48B | 267.91%5.8B | -88.73%718M | 432.59%7.8B | -228.07%-1.56B | -163.63%-3.45B | 472.84%6.37B | 128.29%2.07B | -146.60%-2.34B |
| Changes in working capital | 572.06%3.33B | 41.49%-2.77B | -63.71%3.21B | -144.32%-1.44B | -129.72%-705M | -56.70%-4.73B | 16.71%8.84B | 120.64%3.25B | 50.85%-3.68B | 130.69%2.37B |
| -Change in receivables | -70.54%3.23B | 96.76%-337M | 1.87%20.98B | -172.55%-1.36B | 235.68%10.96B | -35.47%-10.4B | -10.83%20.6B | 82.56%-499M | 46.04%-7.84B | -65.76%-8.07B |
| -Change in inventory | 109.83%163M | -75.91%-2.04B | -185.41%-2.58B | 38.29%1.44B | -16,490.00%-1.66B | 6.69%-1.16B | -43.65%-905M | 120.79%1.04B | 351.12%2.92B | 94.90%-10M |
| -Change in payables | 104.70%446M | -100.25%-18M | -39.44%-14.69B | -101.43%-55M | -188.39%-9.49B | 16.45%7.17B | 27.56%-10.54B | 279.20%3.83B | -82.36%1.48B | 550.31%10.74B |
| -Changes in other current assets | 0.00%-508M | -11.01%-373M | -59.87%-494M | -30.40%-1.47B | -78.87%-508M | -32.28%-336M | 9.65%-309M | 80.39%-1.13B | -26.29%-245M | -2.53%-284M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 9.97%-966M | 10.64%-756M | -26.07%-914M | -49.53%-3.2B | -63.07%-1.07B | -194.77%-846M | 5.10%-725M | -23.94%-2.14B | 7.54%-429M | -24.15%-658M |
| Interest received (cash flow from operating activities) | 140.00%60M | -21.85%540M | -32.89%102M | 5.60%1.32B | -75.96%25M | 43.36%691M | -3.80%152M | 17.26%1.25B | 38.63%506M | 60.00%104M |
| Tax refund paid | -23.77%-4.84B | -111.98%-369M | -39.86%-7B | -5,474.77%-6.19B | -121.32%-3.91B | 102.17%3.08B | -871.26%-5B | 98.89%-111M | 120.75%649M | 35.02%-1.77B |
| Other operating cash inflow (outflow) | 1M | -200.00%-1M | 0 | 0 | 0 | 1M | -1M | 0 | 1M | -200.00%-1M |
| Operating cash flow | 10.40%20.35B | -44.58%5.21B | 218.03%5.27B | -20.55%36.11B | 35.46%18.43B | -15.14%9.39B | -87.72%1.66B | 481.60%45.45B | 225.79%7.27B | 68.03%13.61B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -16.29%-2.61B | 34.19%-2.7B | 44.95%-1.7B | 10.09%-12.04B | -37.93%-2.24B | -8.03%-4.1B | -47.00%-3.09B | -119.13%-13.39B | -124.40%-5.87B | 7.31%-1.62B |
| Net intangibles purchase and sale | -10.36%-426M | -56.06%-309M | 31.37%-547M | 8.18%-1.8B | 27.17%-386M | 54.06%-198M | -32.83%-797M | -23.86%-1.96B | 23.26%-396M | -35.55%-530M |
| Net business purchase and sale | --410M | --0 | --810M | --4.07B | --0 | ---- | ---- | --0 | --0 | --0 |
| Net investment property transactions | -291.06%-1.01B | 59.58%-994M | 86.23%-1.48B | -409.52%-16.49B | 113.28%526M | -195.55%-2.46B | -302.47%-10.77B | 74.53%-3.24B | 474.18%4.23B | 20.55%-3.96B |
| Net investment product transactions | -79.60%1.27B | -24.41%4.28B | -104.85%-194M | 962.56%21.49B | 3,182.18%6.23B | 677.06%5.66B | 80.57%4B | 166.36%2.02B | 78.10%992M | 85.16%-202M |
| Advance cash and loans provided to other parties | 90.48%-2M | 0.00%-2M | -68.00%-42M | -328.21%-167M | -10.53%-21M | -100.00%-2M | -31.58%-25M | 18.75%-39M | --0 | -72.73%-19M |
| Repayment of advance payments to other parties and cash income from loans | --0 | 0.00%1M | -91.67%1M | -18.75%52M | -83.33%1M | -80.00%1M | 100.00%12M | -50.77%64M | -25.40%47M | -71.43%6M |
| Net changes in other investments | 106.62%129M | -157.14%-504M | -76.92%-184M | -1,054.00%-954M | -3,709.26%-1.95B | -106.32%-196M | -128.42%-104M | 146.30%100M | 50.33%-225M | 110.71%54M |
| Investing cash flow | -203.34%-2.23B | -86.99%-230M | 69.01%-3.34B | 64.50%-5.84B | 134.37%2.16B | 97.99%-123M | -283.29%-10.78B | 64.37%-16.44B | 70.26%-1.22B | 80.10%-6.28B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -1.80%-14.59B | 5.96%-6.58B | -80.36%2.57B | 10.61%-17.73B | -338.53%-14.33B | -575.58%-7B | 246.14%13.07B | -146.08%-19.83B | -195.41%-6.59B | -111.49%-3.27B |
| Net common stock issuance | ---- | ---- | 0.00%-3M | -200.00%-21M | ---- | ---- | -200.00%-3M | -75.00%-7M | ---- | ---- |
| Increase or decrease of lease financing | -20.97%-946M | 19.24%-919M | 5.58%-981M | 9.96%-4.02B | 22.42%-782M | 1.64%-1.14B | 15.18%-1.04B | 4.82%-4.46B | 7.04%-1.07B | 9.92%-1.01B |
| Cash dividends paid | -50.00%-3M | 10.66%-109M | -11.36%-3.94B | -11.90%-3.67B | 33.33%-2M | 5.43%-122M | -12.63%-3.54B | 0.00%-3.28B | 0.00%-2M | 0.00%-3M |
| Net other fund-raising expenses | ---3M | --122M | --1M | -86.47%59M | --0 | ---- | ---- | -68.75%436M | 7,716.67%469M | 97.53%-2M |
| Financing cash flow | -2.82%-15.54B | 8.70%-7.49B | -127.80%-2.36B | 6.51%-25.37B | -253.07%-15.12B | -252.15%-8.2B | 163.64%8.49B | -174.43%-27.14B | -225.06%-7.2B | -115.71%-4.28B |
| Net cash flow | ||||||||||
| Beginning cash position | -2.72%19.62B | 30.50%22.42B | 40.32%24.14B | 11.86%17.2B | 15.98%20.17B | 21.77%17.18B | 11.86%17.2B | -11.45%15.38B | -4.53%18.59B | -4.59%17.39B |
| Current changes in cash | -52.91%2.58B | -334.05%-2.51B | 32.81%-426M | 162.51%4.9B | 79.47%5.47B | -58.88%1.07B | 76.06%-634M | 200.48%1.87B | 72.33%-1.14B | -19.89%3.05B |
| Effect of exchange rate changes | 115.08%337M | -116.69%-300M | -269.89%-1.23B | 4,832.56%2.04B | -20.88%-2.24B | 168.36%1.8B | -47.42%724M | 67.18%-43M | -769.44%-241M | 27.77%-1.85B |
| Cash adjustments other than cash changes | --59M | -94.78%6M | 43.86%-64M | ---- | --0 | --115M | ---114M | ---- | ---- | ---- |
| End cash Position | -3.47%22.59B | -2.72%19.62B | 30.50%22.42B | 40.32%24.14B | 25.92%23.4B | 15.98%20.17B | 21.77%17.18B | 11.86%17.2B | 11.86%17.2B | -4.53%18.59B |
| Free cash flow | 12.01%17.29B | -4.25%1.74B | 135.24%1.47B | -38.42%16.64B | 81.19%15.43B | -73.30%1.81B | -138.70%-4.17B | 1,596.29%27.02B | 111.70%941M | 44.45%8.52B |
| 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 |