Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BIDU-SW
09888
5
JD HEALTH
06618
| (FY)Nov 30, 2024 | (FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | (FY)Nov 30, 2019 | (FY)Nov 30, 2018 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||||
| Cash from operating activities | 51.66%438.77M | 38.97%289.31M | 18.13%208.17M | 585.36%176.23M | -90.27%25.71M | 20.49%264.3M | 219.35M |
| Net profit before non-cash adjustment | 85.07%187.84M | -2.17%101.5M | 135.71%103.75M | -66.39%44.02M | 27.55%130.96M | 3.23%102.67M | --99.46M |
| Total adjustment of non-cash items | 21.10%166.24M | -16.19%137.28M | 90.20%163.8M | 1,434.96%86.12M | -104.55%-6.45M | 25.77%141.71M | --112.68M |
| -Depreciation and amortization | -18.78%119.63M | 26.56%147.28M | 49.47%116.37M | 52.92%77.86M | -13.06%50.91M | 1.43%58.56M | --57.74M |
| -Reversal of impairment losses recognized in profit and loss | --0 | -97.34%304K | --11.45M | --0 | ---- | ---- | ---- |
| -Disposal profit | 100.40%28K | -170.86%-7.06M | --9.96M | --0 | -22.96%5.85M | 389.37%7.6M | --1.55M |
| -Other non-cash items | 1,536.16%46.59M | -112.47%-3.24M | 214.95%26.02M | 113.07%8.26M | -183.67%-63.22M | 41.52%75.55M | --53.39M |
| Changes in working capital | 67.60%84.68M | 185.09%50.53M | -228.83%-59.38M | 146.65%46.09M | -596.03%-98.79M | 175.44%19.92M | --7.23M |
| -Change in receivables | 177.61%10.53M | 75.88%-13.57M | -197.62%-56.25M | 145.74%57.63M | -970.94%-125.98M | 28.85%-11.76M | ---16.53M |
| -Change in inventory | -110.38%-208K | 441.81%2M | ---586K | --0 | -102.53%-743K | 662.94%29.34M | ---5.21M |
| -Change in payables | 12.86%25.81M | 975.05%22.87M | 77.36%-2.61M | -141.45%-11.54M | 1,012.71%27.84M | -87.46%2.5M | --19.96M |
| -Change in accrued expense | 22.12%48.68M | --39.87M | ---- | ---- | ---- | ---- | ---- |
| -Provision for loans, leases and other losses | 80.25%-126K | -962.16%-638K | 1,133.33%74K | -92.86%6K | 153.50%84K | -101.74%-157K | --9.02M |
| Dividends paid (cash flow from operating activities) | |||||||
| Dividends received (cash flow from operating activities) | |||||||
| Interest paid (cash flow from operating activities) | -29.64%-9.96M | -58.79%-7.68M | -22.03%-4.84M | 5.12%-3.96M | 28.09%-4.18M | 18.80%-5.81M | -7.15M |
| Interest received (cash flow from operating activities) | -7.87%1.07M | 4.14%1.16M | 116.80%1.11M | 71.81%512K | 5,860.00%298K | -88.10%5K | 42K |
| Tax refund paid | 10.49%-76.49M | -170.70%-85.45M | 28.32%-31.57M | 29.16%-44.04M | -8.70%-62.16M | -358.27%-57.19M | -12.48M |
| Other operating cash inflow (outflow) | -96.29%1.39M | 730.91%37.39M | 450,100.00%4.5M | -1K | 0 | -81.79%-2.87M | -1.58M |
| Operating cash flow | 51.15%354.78M | 32.33%234.72M | 37.79%177.38M | 419.21%128.74M | -120.32%-40.33M | 0.13%198.44M | --198.19M |
| Investing cash flow | |||||||
| Net PPE purchase and sale | -102.14%-2.33M | 232.55%108.81M | -450.82%-82.09M | -902.89%-14.9M | 76.90%-1.49M | ---6.43M | ---- |
| Net intangibles purchase and sale | 52.80%-65.42M | -49.97%-138.6M | 2.97%-92.42M | -38.01%-95.25M | -22.07%-69.02M | -40.61%-56.54M | ---40.21M |
| Net business purchase and sale | --0 | -294.53%-68.63M | 502.96%35.28M | ---8.76M | ---- | ---- | ---60.19M |
| Net investment product transactions | -99.45%212K | 94.56%38.75M | --19.92M | ---- | 68.07%600K | 104.46%357K | ---8M |
| Advance cash and loans provided to other parties | 86.96%-300K | ---2.3M | --0 | ---- | -1,148.75%-999K | ---80K | ---- |
| Repayment of advance payments to other parties and cash income from loans | 226.22%871K | -86.69%267K | 468.27%2.01M | 17.67%353K | --300K | ---- | ---- |
| Net changes in other investments | -272.14%-3.81M | 82.33%-1.02M | 77.64%-5.79M | -120.35%-25.9M | -230.63%-11.75M | -721.02%-3.56M | ---433K |
| Investing cash flow | -12.81%-70.77M | 49.04%-62.73M | 14.79%-123.09M | -75.40%-144.45M | -24.31%-82.35M | 39.12%-66.25M | ---108.82M |
| Financing cash flow | |||||||
| Net issuance payments of debt | -152.40%-48.5M | -45.69%92.56M | 202.32%170.43M | -22.21%56.37M | 159.92%72.47M | -369.50%-120.95M | ---25.76M |
| Net common stock issuance | ---34K | --0 | -1,190.93%-87.27M | -94.96%8M | 738.79%158.7M | --18.92M | ---- |
| Cash dividends paid | -15.15%-15.91M | 3.65%-13.81M | -2.85%-14.34M | -60.09%-13.94M | ---8.71M | ---- | ---- |
| Net other fund-raising expenses | 144,100.00%1.44M | -100.01%-1K | 7,699.17%9.36M | -98.03%120K | --6.08M | ---- | --1K |
| Financing cash flow | -180.01%-63M | 0.72%78.74M | 54.64%78.17M | -77.88%50.55M | 324.00%228.54M | -296.07%-102.03M | ---25.76M |
| Net cash flow | |||||||
| Beginning cash position | 48.80%764.48M | 34.74%513.75M | 10.06%381.29M | 44.00%346.45M | 14.34%240.59M | 43.32%210.43M | --146.83M |
| Current changes in cash | -11.85%221.01M | 89.29%250.73M | 280.24%132.46M | -67.09%34.84M | 250.92%105.86M | -52.57%30.17M | --63.6M |
| Cash adjustments other than cash changes | ---- | 0.00%1K | --1K | ---- | ---- | 0.00%-1K | ---1K |
| End cash Position | 28.91%985.49M | 48.80%764.48M | 34.74%513.75M | 10.06%381.29M | 44.00%346.45M | 14.34%240.59M | --210.43M |
| Free cash flow | 230.90%287.03M | 2,916.06%86.74M | -84.53%2.88M | 116.77%18.59M | -181.81%-110.83M | -14.25%135.47M | --157.98M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |