Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUAISHOU-W
01024
5
BABA-W
09988
| (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||
| Cash from operating activities | 122.96%628.51M | -15.85%281.89M | -0.73%334.97M | 68.51%337.45M | 1,639.04%200.25M | 11.52M |
| Net profit before non-cash adjustment | 49.41%460.61M | -14.83%308.27M | 24.91%361.95M | 234.22%289.76M | 774.75%86.7M | --9.91M |
| Total adjustment of non-cash items | 38.58%61.14M | -3.55%44.12M | 5.67%45.74M | -19.12%43.29M | 73.93%53.52M | --30.77M |
| -Depreciation and amortization | 55.68%64.53M | 7.03%41.45M | 17.07%38.73M | 2.19%33.08M | 75.71%32.37M | --18.42M |
| -Reversal of impairment losses recognized in profit and loss | --6.76M | --0 | --5.71M | --0 | 58.21%13.9M | --8.79M |
| -Other non-cash items | -479.93%-10.14M | 105.07%2.67M | -87.24%1.3M | 40.83%10.21M | 103.54%7.25M | --3.56M |
| Changes in working capital | 251.42%106.76M | 3.04%-70.51M | -1,752.33%-72.72M | -92.67%4.4M | 305.80%60.03M | ---29.17M |
| -Change in receivables | 50.64%-66.75M | -62.84%-135.23M | -222.60%-83.05M | -258.30%-25.74M | 111.60%16.26M | ---140.17M |
| -Change in inventory | -110.71%-560K | 212.14%5.23M | -279.52%-4.66M | 256.04%2.6M | -111.86%-1.67M | --14.04M |
| -Change in payables | 70.45%88.93M | 580.92%52.17M | -66.27%7.66M | 15,146.31%22.72M | -99.83%149K | --88.22M |
| -Change in accrued expense | 339.57%47.79M | 315.84%10.87M | -331.91%-5.04M | -57.02%2.17M | -63.52%5.05M | --13.86M |
| -Provision for loans, leases and other losses | 209.73%1.85M | -197.74%-1.69M | 117.13%1.72M | -56.78%794K | -21.23%1.84M | --2.33M |
| -Changes in other current assets | 12.22%-22.84M | -170.08%-26.02M | -154.56%-9.64M | -128.35%-3.79M | 254.12%13.35M | ---8.66M |
| -Changes in other current liabilities | 141.49%58.34M | 19.14%24.16M | 259.03%20.28M | -77.45%5.65M | 1,961.15%25.04M | --1.22M |
| Dividends paid (cash flow from operating activities) | ||||||
| Dividends received (cash flow from operating activities) | ||||||
| Interest paid (cash flow from operating activities) | 41.14%-2.48M | 15.41%-4.22M | 22.62%-4.98M | 6.99%-6.44M | -53.94%-6.92M | -4.5M |
| Interest received (cash flow from operating activities) | -43.28%460K | -16.74%811K | -8.11%974K | 4.95%1.06M | 74.14%1.01M | 580K |
| Tax refund paid | 30.49%-105.3M | -13.68%-151.49M | -341.90%-133.26M | -533.26%-30.16M | 31.28%-4.76M | -6.93M |
| Other operating cash inflow (outflow) | 0.00%-1K | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 |
| Operating cash flow | 310.40%521.18M | -35.76%127M | -34.52%197.7M | 59.26%301.91M | 28,321.89%189.57M | --667K |
| Investing cash flow | ||||||
| Net PPE purchase and sale | -545.38%-212.69M | -27.06%-32.96M | -12.56%-25.94M | 24.84%-23.04M | 44.00%-30.66M | ---54.75M |
| Net intangibles purchase and sale | 85.25%-200K | 19.29%-1.36M | -7.01%-1.68M | 48.42%-1.57M | 65.41%-3.04M | ---8.8M |
| Net changes in other investments | -16,086,200.00%-160.86M | 99.55%-1K | -100.77%-220K | 507.00%28.54M | 112.55%4.7M | ---37.48M |
| Investing cash flow | -989.25%-373.76M | -23.26%-34.31M | -808.68%-27.84M | 113.54%3.93M | 71.29%-29M | ---101.03M |
| Financing cash flow | ||||||
| Net issuance payments of debt | -11.25%-150.64M | -38.50%-135.4M | 16.83%-97.77M | -133.28%-117.55M | 411.86%353.26M | --69.02M |
| Net common stock issuance | 232.97%4.3M | -71.70%1.29M | -99.10%4.57M | --509.56M | --0 | ---- |
| Increase or decrease of lease financing | 62.08%-3.11M | 0.26%-8.19M | -34.77%-8.21M | -22.69%-6.1M | -0.61%-4.97M | ---4.94M |
| Net other fund-raising expenses | 0.00%-1K | ---1K | ---- | 0.00%-1K | 99.80%-1K | ---506K |
| Financing cash flow | -5.02%-149.44M | -40.32%-142.3M | -126.28%-101.42M | 10.80%385.92M | 447.87%348.29M | --63.57M |
| Net cash flow | ||||||
| Beginning cash position | -2.83%1.52B | 4.89%1.56B | 88.20%1.49B | 177.06%791.45M | -11.06%285.67M | --321.18M |
| Current changes in cash | 95.94%-2.01M | -172.49%-49.62M | -90.10%68.45M | 35.94%691.75M | 1,483.24%508.87M | ---36.79M |
| Effect of exchange rate changes | -9.87%4.82M | 23.51%5.34M | -31.20%4.33M | 304.16%6.29M | -342.63%-3.08M | --1.27M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | --1K | ---- | --1K |
| End cash Position | 0.18%1.52B | -2.83%1.52B | 4.89%1.56B | 88.20%1.49B | 177.06%791.45M | --285.67M |
| Free cash flow | 232.63%308.29M | -45.51%92.68M | -38.66%170.09M | 77.90%277.3M | 347.87%155.87M | ---62.88M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |