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 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 47.69%3.95B | 20.98%2.68B | -44.52%2.21B | 14.85%3.99B | 57.62%3.47B | 8.85%2.2B | 2.57%2.02B | -3.21%1.97B | 14.60%2.04B | -42.59%1.78B |
| Net profit before non-cash adjustment | 20.58%2.44B | -42.79%2.02B | -15.54%3.53B | 50.23%4.18B | 186.84%2.78B | -32.44%970.7M | 67.90%1.44B | 378.81%855.77M | -264.79%-306.94M | -70.57%186.26M |
| Total adjustment of non-cash items | -22.18%1.09B | -6.56%1.4B | -0.50%1.5B | 6.39%1.51B | 5.23%1.42B | -5.02%1.35B | -37.95%1.42B | -12.82%2.29B | 90.27%2.62B | -32.95%1.38B |
| -Depreciation and amortization | -27.76%1.03B | 1.23%1.43B | 3.65%1.41B | 6.32%1.36B | 1.94%1.28B | 5.04%1.25B | -15.16%1.19B | -33.10%1.41B | 25.91%2.1B | -10.71%1.67B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 315.24%49.87M | --12.01M | ---- | ---- | --848.23M | ---- | -97.80%2.77M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3,200.34%-254.26M |
| -Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --10.71M |
| -Disposal profit | -72.67%12.62M | -30.32%46.17M | -2.42%66.26M | 144.94%67.9M | 25.86%27.72M | 120.09%22.02M | -466.47%-109.6M | 178.68%29.91M | 122.11%10.73M | -882.31%-48.55M |
| -Net exchange gains and losses | 146.45%33.73M | -4.04%-72.62M | -102.30%-69.8M | -220.53%-34.5M | 262.00%28.63M | -93.35%7.91M | 136.29%119M | -63.36%50.36M | 185.17%137.44M | 375.14%48.19M |
| -Remuneration paid in stock | -0.78%19.2M | -1.11%19.35M | 38.46%19.56M | --14.13M | ---- | ---- | ---- | ---- | ---- | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 25.81%-35.59M |
| -Other non-cash items | 69.95%-5.38M | -123.96%-17.9M | 47.93%74.69M | -27.71%50.49M | 12.28%69.84M | -70.95%62.21M | 517.91%214.1M | -113.90%-51.23M | 2,268.88%368.6M | -115.70%-17M |
| Changes in working capital | 156.50%422.61M | 73.49%-747.99M | -65.54%-2.82B | -133.16%-1.7B | -531.16%-731.1M | 86.08%-115.83M | 28.82%-832.01M | -322.35%-1.17B | -229.34%-276.75M | -47.68%213.98M |
| -Change in receivables | 93.58%-39.52M | -235.11%-615.73M | 439.32%455.72M | 112.69%84.5M | -142.04%-665.62M | -146.79%-275M | 147.07%587.68M | -39.67%-1.25B | -737.88%-894M | -86.94%140.15M |
| -Change in inventory | 318.40%374.14M | 92.74%-171.31M | -191.90%-2.36B | -320.76%-807.81M | 569.73%365.92M | 106.12%54.64M | -95.53%-893.15M | -1,214.52%-456.78M | 154.29%40.98M | 85.21%-75.49M |
| -Change in payables | -209.78%-204M | 329.01%185.82M | -203.04%-81.14M | 112.16%78.75M | -9,902.65%-647.56M | 108.42%6.61M | -143.86%-78.47M | -42.94%178.9M | 122.74%313.51M | 2,419.15%140.75M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 32.42%-69.87M |
| -Provision for loans, leases and other losses | 4.88%-67.4M | 64.16%-70.85M | 71.07%-197.69M | -3,682.44%-683.39M | 2,048.52%19.08M | -106.56%-979K | 507.43%14.92M | -112.71%-3.66M | --28.82M | ---- |
| -Changes in other current assets | -48.18%127.43M | 155.31%245.89M | -114.79%-444.54M | -345.12%-206.97M | -137.48%-46.5M | 159.62%124.05M | -333.53%-208.06M | 108.88%89.09M | -45.62%42.65M | 276.93%78.43M |
| -Changes in other current liabilities | 172.08%231.96M | -64.06%-321.82M | -15.57%-196.15M | -169.68%-169.73M | 1,068.60%243.59M | 90.14%-25.15M | -193.66%-254.95M | 42.31%272.2M | --191.28M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -224.20%-41.18M | -138.16%-12.7M | -43.75%-5.33M | 32.40%-3.71M | 38.77%-5.49M | 74.47%-8.96M | 6.41%-35.11M | -32.60%-37.51M | -11.00%-28.29M | 22.95%-25.49M |
| Interest received (cash flow from operating activities) | 46.56%37.71M | 56.74%25.73M | 28.30%16.41M | 59.24%12.79M | -17.12%8.03M | -17.73%9.69M | 33.65%11.78M | 3.49%8.82M | -58.39%8.52M | 99.01%20.47M |
| Tax refund paid | 78.03%-182.8M | 45.86%-832.13M | -40.79%-1.54B | -306.70%-1.09B | -227.83%-268.44M | 134.17%209.99M | -91.75%-614.49M | -797.85%-320.46M | 117.08%45.92M | -76.34%-268.92M |
| Other operating cash inflow (outflow) | -32.94%36.31M | 54.14M | 0 | -69.86%4.4M | -44.76%14.6M | -18.76%26.42M | -77.56%32.53M | 126.73%144.94M | -72.31%63.93M | 1,384.24%230.83M |
| Operating cash flow | 98.98%3.8B | 178.75%1.91B | -76.43%685.31M | -9.68%2.91B | 31.99%3.22B | 72.05%2.44B | -19.82%1.42B | -16.90%1.77B | 22.64%2.13B | -40.93%1.73B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -75.50%-5.94B | 4.41%-3.39B | -94.42%-3.54B | -105.96%-1.82B | 14.27%-884.83M | -2.29%-1.03B | -107.46%-1.01B | 34.46%-486.37M | -8.44%-742.11M | 35.56%-684.33M |
| Net intangibles purchase and sale | -22.44%-24.6M | 22.89%-20.09M | 62.81%-26.05M | -430.67%-70.05M | -240.65%-13.2M | 91.90%-3.88M | -3,027.34%-47.82M | 73.62%-1.53M | 30.27%-5.8M | -117.99%-8.31M |
| Net business purchase and sale | --2.62B | --0 | -43.21%17.35M | 809.20%30.54M | 113.27%3.36M | -99.73%1.58M | --580.45M | ---- | ---99.38M | ---- |
| Net investment product transactions | -8.49%-984K | -16.43%-907K | -9.72%-779K | -10.42%-710K | -2.06%-643K | -11.50%-630K | -1.80%-565K | -11.45%-555K | 99.88%-498K | -98,958.92%-405.15M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.76B |
| Net changes in other investments | -1,109.75%-54.62M | 90.40%-4.52M | -287.28%-47.01M | 126.86%25.1M | -272.60%-93.46M | 47.49%-25.08M | -63.33%-47.77M | -402.46%-29.25M | -96.87%9.67M | 1,823.84%309.01M |
| Investing cash flow | 0.31%-3.4B | 5.20%-3.41B | -95.90%-3.6B | -85.84%-1.84B | 6.73%-988.77M | -102.04%-1.06B | -1.36%-524.74M | 38.23%-517.7M | 67.09%-838.12M | -142.49%-2.55B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -96.18%93.44M | -15.71%2.44B | 400.37%2.9B | -227.50%-964.96M | 205.41%756.84M | 16.59%-718.02M | 37.36%-860.82M | -65.62%-1.37B | -193.36%-829.69M | 162.99%888.68M |
| Net common stock issuance | 34.11%-198.93M | ---301.91M | --0 | 28.61%-277K | ---388K | ---- | 73.33%-164K | -4,830.77%-615K | --13K | ---- |
| Cash dividends paid | 17.27%-531.83M | -99.01%-642.82M | -11.19%-323M | -35.03%-290.5M | 0.00%-215.13M | -5.26%-215.13M | -5.55%-204.38M | 0.00%-193.62M | 0.00%-193.63M | 0.00%-193.63M |
| Net other fund-raising expenses | ---- | -100.00%-2K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | 91.23%-360K | -410,300.00%-4.1M |
| Financing cash flow | -142.53%-637.32M | -41.82%1.5B | 305.09%2.58B | -331.98%-1.26B | 158.01%541.32M | 12.41%-933.15M | 32.07%-1.07B | -53.21%-1.57B | -248.15%-1.02B | 143.05%690.95M |
| Net cash flow | ||||||||||
| Beginning cash position | 1.96%4.31B | -4.78%4.22B | -2.30%4.44B | 153.28%4.54B | 32.27%1.79B | -12.69%1.36B | -17.86%1.55B | 13.01%1.89B | -7.95%1.67B | 21.25%1.82B |
| Current changes in cash | -6,445.96%-238.01M | 98.93%-3.64M | -82.71%-338.87M | -106.69%-185.46M | 521.99%2.77B | 358.32%445.64M | 45.78%-172.51M | -219.69%-318.16M | 320.07%265.81M | -142.86%-120.78M |
| Effect of exchange rate changes | -32.70%58.06M | -32.05%86.27M | 57.07%126.97M | 438.06%80.83M | -188.68%-23.91M | 66.24%-8.28M | -26.11%-24.54M | 59.69%-19.46M | -104.43%-48.27M | -164.54%-23.61M |
| Cash adjustments other than cash changes | ---- | --1K | ---- | --1K | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- |
| End cash Position | -4.18%4.13B | 1.96%4.31B | -4.78%4.22B | -2.30%4.44B | 153.28%4.54B | 32.27%1.79B | -12.69%1.36B | -17.86%1.55B | 13.01%1.89B | -7.95%1.67B |
| Free cash flow | -44.82%-2.17B | 48.10%-1.5B | -384.02%-2.88B | -56.26%1.02B | 65.46%2.32B | 288.91%1.4B | -71.82%360.73M | -7.22%1.28B | 32.39%1.38B | -44.17%1.04B |
| 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 |