Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUAISHOU-W
01024
5
BABA-W
09988
| (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 | -109.31%-336M | 2,859.02%3.61B | -86.59%122M | -21.08%910M | -34.79%1.15B | 84.94%1.77B | 14.63%956M | -39.43%834M | -15.88%1.38B | 279.81%1.64B |
| Net profit before non-cash adjustment | 39.04%723M | 326.09%520M | -124.73%-230M | 36.76%930M | 6.08%680M | -11.10%641M | 25.83%721M | 239.76%573M | -250.18%-410M | -30.71%273M |
| Total adjustment of non-cash items | -65.02%248M | -40.57%709M | -5.84%1.19B | 3,619.44%1.27B | -115.93%-36M | -60.83%226M | -31.96%577M | 83.55%848M | -28.92%462M | 20.59%650M |
| -Depreciation and amortization | 6.20%788M | 4.51%742M | -7.31%710M | 21.39%766M | -4.54%631M | 5.42%661M | 0.97%627M | -1.27%621M | -29.33%629M | 5.83%890M |
| -Reversal of impairment losses recognized in profit and loss | --0 | -8.33%253M | -46.41%276M | 204.73%515M | 369.44%169M | -26.53%36M | 390.00%49M | -70.59%10M | -95.45%34M | --748M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 111.11%2M |
| -Share of associates | -71.93%-392M | 43.14%-228M | -124.02%-401M | 26.64%-179M | -62.67%-244M | -47.06%-150M | -167.55%-102M | 279.76%151M | -1,500.00%-84M | 111.54%6M |
| -Disposal profit | -18.06%-255M | -384.21%-216M | -46.48%76M | 198.61%142M | -17.07%-144M | -6.96%-123M | -11.65%-115M | 76.75%-103M | 56.44%-443M | -776.72%-1.02B |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | -1,375.00%-295M | ---20M | ---- | 271.32%221M |
| -Other non-cash items | -32.28%107M | -70.30%158M | 2,213.04%532M | 105.13%23M | -126.26%-448M | -147.94%-198M | 118.52%413M | -42.02%189M | 263.00%326M | -1,638.46%-200M |
| Changes in working capital | -154.93%-1.31B | 381.78%2.38B | 34.60%-845M | -353.33%-1.29B | -43.27%510M | 363.64%899M | 41.91%-341M | -144.30%-587M | 85.57%1.33B | 242.23%714M |
| -Change in receivables | 223.04%2.07B | -157.59%-1.68B | 201.28%2.92B | -419.24%-2.89B | -131.13%-556M | 6,278.57%1.79B | 102.36%28M | -345.49%-1.19B | -124.40%-266M | 11.45%1.09B |
| -Change in inventory | -135.50%-547M | 239.84%1.54B | 29.90%-1.1B | -357.70%-1.57B | 196.12%610M | 219.08%206M | 72.63%-173M | -182.29%-632M | 190.91%768M | 77.18%264M |
| -Change in payables | -211.26%-2.83B | 198.07%2.54B | -185.29%-2.59B | 572.12%3.04B | 140.61%452M | -539.66%-1.11B | -114.91%-174M | 34.45%1.17B | 235.63%868M | 60.71%-640M |
| -Provision for loans, leases and other losses | -175.00%-36M | 140.00%48M | -208.11%-120M | 23.33%111M | 573.68%90M | 62.00%-19M | -143.10%-50M | -66.67%116M | --348M | ---- |
| -Changes in other current assets | 146.15%30M | -247.73%-65M | 144.44%44M | 120.93%18M | -320.51%-86M | 39.29%39M | 152.83%28M | 86.51%-53M | ---393M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -8.51%-51M | 7.84%-47M | -15.91%-51M | -4.76%-44M | 4.55%-42M | 8.33%-44M | 17.24%-48M | 25.64%-58M | 25.71%-78M | 10.26%-105M |
| Interest received (cash flow from operating activities) | 0.25%396M | 26.60%395M | -1.58%312M | 6.02%317M | 58.20%299M | 5.00%189M | -10.45%180M | 52.27%201M | -36.54%132M | -6.31%208M |
| Tax refund paid | -332.35%-147M | 87.77%-34M | -164.76%-278M | 32.69%-105M | -69.57%-156M | 13.21%-92M | -178.95%-106M | 81.09%-38M | -428.95%-201M | 65.45%-38M |
| Other operating cash inflow (outflow) | 75.14%-86M | -34,500.00%-346M | -1M | 0 | -1M | 0 | -1M | 0 | 200.00%1M | 0.00%-1M |
| Operating cash flow | -106.26%-224M | 3,340.38%3.58B | -90.35%104M | -13.97%1.08B | -31.19%1.25B | 85.63%1.82B | 4.47%981M | -23.72%939M | -27.63%1.23B | 300.24%1.7B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 14.63%-665M | -12.41%-779M | 61.13%-693M | 7.71%-1.78B | -179.59%-1.93B | 55.42%-691M | -162.27%-1.55B | -53.11%-591M | 4.93%-386M | 39.31%-406M |
| Net intangibles purchase and sale | ---4M | --0 | ---4M | --0 | 94.74%-1M | ---19M | ---- | ---- | ---- | ---- |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -941.67%-101M | --12M | ---- |
| Net investment product transactions | -19.57%559M | 2,573.08%695M | -88.39%26M | -3.03%224M | 23,200.00%231M | -102.08%-1M | -42.17%48M | -29.66%83M | -90.85%118M | 320.20%1.29B |
| Advance cash and loans provided to other parties | --0 | --0 | 93.94%-2M | ---33M | --0 | 33.33%-2M | 98.48%-3M | -2,362.50%-197M | 92.38%-8M | -10.53%-105M |
| Repayment of advance payments to other parties and cash income from loans | -42.86%4M | -82.93%7M | 355.56%41M | -18.18%9M | -89.91%11M | -4.39%109M | 500.00%114M | -86.81%19M | 657.89%144M | -86.71%19M |
| Net changes in other investments | -500.00%-68M | 162.96%17M | -42.11%-27M | -18.75%-19M | 20.00%-16M | -117.54%-20M | 270.15%114M | -208.06%-67M | 985.71%62M | -133.33%-7M |
| Investing cash flow | -190.00%-174M | 90.90%-60M | 58.86%-659M | 6.15%-1.6B | -173.56%-1.71B | 51.14%-624M | -49.53%-1.28B | -1,372.41%-854M | -107.33%-58M | 349.53%791M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 82.47%-452M | -1,351.46%-2.58B | -79.25%206M | 51.83%993M | 209.55%654M | -204.01%-597M | 845.45%574M | 93.84%-77M | 29.03%-1.25B | -738.10%-1.76B |
| Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Increase or decrease of lease financing | -1,450.00%-31M | 33.33%-2M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 66.67%-3M | 73.53%-9M | 5.56%-34M | 16.28%-36M |
| Cash dividends paid | ---- | ---- | -66.67%-185M | -0.91%-111M | ---110M | ---- | ---- | ---- | ---- | ---- |
| Cash dividends for minorities | -107.14%-29M | 30.00%-14M | -33.33%-20M | 21.05%-15M | -11.76%-19M | 10.53%-17M | -35.71%-19M | -27.27%-14M | 0.00%-11M | 15.38%-11M |
| Net other fund-raising expenses | 50.00%-1M | -100.00%-2M | 66.67%-1M | 0.00%-3M | -50.00%-3M | 0.00%-2M | -100.00%-2M | 50.00%-1M | 0.00%-2M | 0.00%-2M |
| Financing cash flow | 80.24%-513M | -86,433.33%-2.6B | -100.35%-3M | 65.90%861M | 183.84%519M | -212.55%-619M | 644.55%550M | 92.21%-101M | 28.36%-1.3B | -575.00%-1.81B |
| Net cash flow | ||||||||||
| Beginning cash position | 33.35%3.7B | -16.76%2.77B | 11.41%3.33B | 2.29%2.99B | 24.46%2.92B | 12.24%2.35B | -0.67%2.09B | -5.44%2.11B | 45.30%2.23B | -8.48%1.53B |
| Current changes in cash | -198.81%-911M | 265.23%922M | -265.58%-558M | 418.46%337M | -88.75%65M | 127.56%578M | 1,687.50%254M | 86.99%-16M | -118.01%-123M | 526.88%683M |
| Effect of exchange rate changes | -200.00%-2M | --2M | --0 | --1M | --0 | -500.00%-4M | -50.00%1M | 0.00%2M | -80.00%2M | -41.18%10M |
| Cash adjustments other than cash changes | ---2M | ---- | ---- | 50.00%3M | --2M | ---- | --1M | ---- | ---- | 0.00%1M |
| End cash Position | -24.76%2.78B | 33.35%3.7B | -16.76%2.77B | 11.41%3.33B | 2.29%2.99B | 24.46%2.92B | 12.24%2.35B | -0.67%2.09B | -5.44%2.11B | 45.30%2.23B |
| Free cash flow | -131.90%-893M | 572.01%2.8B | 15.89%-593M | -3.68%-705M | -161.21%-680M | 295.25%1.11B | -263.51%-569M | -58.82%348M | -34.75%845M | 630.74%1.3B |
| 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 |