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 | 95.19%938.7M | 38.62%480.91M | -49.08%346.92M | -18.38%681.24M | 9.39%834.61M | -23.60%762.95M | 98.02%998.57M | -60.35%504.27M | -9.26%1.27B | -0.42%1.4B |
| Net profit before non-cash adjustment | 1.70%979M | 1.95%962.63M | 2.10%944.27M | 27.42%924.81M | -21.14%725.82M | 267.66%920.35M | -45.24%250.32M | -29.22%457.16M | -31.36%645.85M | -18.97%940.96M |
| Total adjustment of non-cash items | 15.13%329.47M | 186.71%286.17M | -82.01%-330.03M | -158.33%-181.32M | 558.17%310.86M | -118.21%-67.85M | 15.75%372.69M | -13.26%321.98M | -33.21%371.19M | 144.49%555.76M |
| -Depreciation and amortization | 9.17%412.04M | 20.45%377.43M | 0.22%313.35M | -1.20%312.67M | -2.45%316.48M | -16.83%324.44M | -10.35%390.08M | 14.74%435.11M | -2.73%379.23M | -0.16%389.88M |
| -Reversal of impairment losses recognized in profit and loss | --0 | --5.13M | --0 | ---- | ---- | ---- | -52.22%19.51M | 294.92%40.83M | --10.34M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -910.00%-155.34M |
| -Share of associates | 72.89%-1.59M | -301.13%-5.86M | 118.89%2.91M | -521.43%-15.42M | 248.34%3.66M | 73.55%-2.47M | 25.20%-9.32M | -156.49%-12.47M | -74.35%22.07M | 1,628.16%86.02M |
| -Disposal profit | 54.02%-20.18M | -21,949.75%-43.88M | 96.92%-199K | -117.24%-6.46M | 111.11%37.48M | -2,803.28%-337.45M | 104.87%12.48M | 118.09%6.09M | -3,029.48%-33.69M | 105.37%1.15M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 322.24%219.89M |
| -Other non-cash items | -30.32%-60.81M | 92.78%-46.66M | -36.85%-646.09M | -909.73%-472.12M | 10.71%-46.76M | -30.74%-52.37M | 72.86%-40.06M | -2,086.53%-147.59M | -147.64%-6.75M | 125.13%14.17M |
| Changes in working capital | 51.85%-369.77M | -187.25%-767.89M | -329.45%-267.32M | 69.20%-62.25M | -125.67%-202.07M | -123.84%-89.54M | 236.63%375.56M | -207.94%-274.87M | 367.41%254.65M | -606.86%-95.23M |
| -Change in receivables | 119.07%75.62M | -316.10%-396.51M | 21.06%183.48M | 210.92%151.57M | -300.60%-136.64M | -2.69%68.12M | -30.79%70M | -72.51%101.14M | 304.20%367.94M | -180.91%-180.19M |
| -Change in inventory | -18.76%-285.81M | -359.37%-240.67M | 142.87%92.79M | -471.51%-216.42M | 127.73%58.25M | -343.77%-210.05M | 208.75%86.17M | -304.80%-79.24M | -87.78%38.69M | 217.37%316.6M |
| -Change in payables | -151.40%-53.07M | 118.06%103.26M | -837.03%-571.7M | 175.05%77.57M | 150.23%28.2M | -94.68%11.27M | 180.41%211.76M | -2,083.62%-263.35M | 106.63%13.28M | -1,264.72%-200.12M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -124.35%-14.36M |
| -Provision for loans, leases and other losses | 54.07%-67.5M | -306.41%-146.96M | 672.56%71.2M | -778.40%-12.44M | -94.64%1.83M | 14.91%34.18M | 2,334.21%29.75M | 105.66%1.22M | ---21.58M | ---- |
| -Changes in other current assets | 42.13%-94.74M | -386.27%-163.7M | 172.67%57.18M | 42.93%-78.69M | -1,328.87%-137.89M | -171.11%-9.65M | 125.61%13.57M | 67.78%-52.99M | -858.52%-164.45M | -65.82%-17.16M |
| -Changes in other current liabilities | -27.34%55.73M | 176.49%76.7M | -720.57%-100.27M | 202.05%16.16M | -195.44%-15.83M | 146.50%16.59M | -294.51%-35.68M | -11.72%18.34M | --20.78M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 4.21%-7.37M | -56.84%-7.7M | -55.24%-4.91M | 18.70%-3.16M | 18.81%-3.89M | 13.90%-4.79M | 10.65%-5.56M | -41.09%-6.23M | -2.84%-4.41M | 24.23%-4.29M |
| Interest received (cash flow from operating activities) | 21.86%72.36M | 3.54%59.38M | 24.13%57.35M | 11.44%46.2M | -8.43%41.46M | 13.58%45.28M | 2.48%39.87M | 3.03%38.9M | -5.38%37.76M | -6.42%39.9M |
| Tax refund paid | 1.57%-194.49M | -31.53%-197.58M | -9.72%-150.22M | 59.97%-136.91M | -278.31%-342.04M | 41.86%-90.41M | 17.72%-155.51M | 32.38%-189.01M | 27.77%-279.51M | 13.20%-386.99M |
| Other operating cash inflow (outflow) | 0 | -100.32%-1K | -84.40%313K | -84.44%2.01M | -19.56%12.89M | 147.49%16.03M | 647,600.00%6.48M | 1K | 0 | -1K |
| Operating cash flow | 141.55%809.19M | 34.30%335.01M | -57.68%249.45M | 8.53%589.37M | -25.52%543.03M | -17.51%729.06M | 154.03%883.85M | -66.07%347.94M | -2.34%1.03B | 5.17%1.05B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -398.60%-623.21M | 13.06%-124.99M | -32.55%-143.76M | 40.98%-108.46M | -136.90%-183.77M | 453.72%497.98M | 77.63%-140.79M | -66.34%-629.38M | -3.01%-378.38M | -118.84%-367.31M |
| Net intangibles purchase and sale | 64.56%-25.19M | 62.24%-71.07M | -148.33%-188.18M | -1,105.33%-75.78M | -46.86%-6.29M | 61.54%-4.28M | 19.38%-11.13M | -127.64%-13.81M | 588.10%49.94M | -62.11%-10.23M |
| Net business purchase and sale | ---- | --0 | 154.19%313.99M | ---579.44M | --0 | ---- | ---- | --12.21M | ---- | ---- |
| Net investment product transactions | -534.24%-170.28M | 106.34%39.21M | -162.04%-618.75M | 245,129.98%997.27M | 99.90%-407K | -24,723.96%-388.5M | -102.39%-1.57M | 8,408.76%65.47M | 56.96%-788K | -132.95%-1.83M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---27M | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | -40.41%587K | 1.23%985K | -82.18%973K | -50.69%5.46M | 11.45%11.07M | 36.47%9.94M | -82.25%7.28M | 0.08%41.01M | -1.17%40.98M |
| Net changes in other investments | -675.19%-39.43M | -124.54%-5.09M | 945.66%20.73M | 134.91%1.98M | -61.69%-5.68M | 28.80%-3.51M | -50.98%-4.93M | -303.87%-3.27M | 46.57%1.6M | 486.22%1.09M |
| Investing cash flow | -431.86%-858.1M | 73.77%-161.34M | -359.98%-614.99M | 224.06%236.56M | -269.09%-190.68M | 175.95%112.77M | 73.56%-148.48M | -79.04%-561.49M | 7.02%-313.62M | -152.17%-337.3M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -96.60%-222.65M | -137.39%-113.25M | 490.38%302.88M | 25.26%-77.59M | 17.51%-103.81M | -16.13%-125.84M | 47.64%-108.36M | -130.18%-206.95M | 648.92%685.77M | -25.72%-124.93M |
| Net common stock issuance | 88.21%-134K | -141.40%-1.14M | ---471K | --0 | -153.14%-686K | ---271K | ---- | -299.24%-527K | 99.93%-132K | -67,234.08%-179.78M |
| Increase or decrease of lease financing | -1,010.65%-240.08M | -19.87%-21.62M | -75.73%-18.03M | 51.27%-10.26M | 26.54%-21.06M | -4.96%-28.67M | 3.73%-27.32M | 0.40%-28.38M | -79.01%-28.49M | -7.66%-15.92M |
| Cash dividends paid | -14.85%-246.84M | -0.25%-214.93M | 0.20%-214.39M | -0.25%-214.81M | 0.56%-214.27M | -0.30%-215.48M | 0.39%-214.84M | 19.45%-215.69M | -63.62%-267.75M | 0.93%-163.64M |
| Cash dividends for minorities | 50.01%-2.36M | 33.34%-4.73M | ---7.09M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | 0.00%-2K | 33.33%-2K | -200.00%-3K | 50.00%-1K | -100.00%-2K | 50.00%-1K | -100.00%-2K | 50.00%-1K | ---2K | ---- |
| Financing cash flow | -100.21%-712.07M | -665.43%-355.66M | 120.78%62.9M | 10.94%-302.66M | 8.22%-339.83M | -5.63%-370.26M | 22.37%-350.52M | -215.96%-451.53M | 180.41%389.39M | -73.20%-484.27M |
| Net cash flow | ||||||||||
| Beginning cash position | -3.12%4.8B | -5.73%4.95B | 11.99%5.25B | 0.83%4.69B | 10.95%4.65B | 10.00%4.19B | -14.72%3.81B | 32.44%4.47B | 6.84%3.37B | 23.52%3.16B |
| Current changes in cash | -318.14%-760.97M | 39.87%-181.99M | -157.84%-302.64M | 4,077.76%523.26M | -97.34%12.53M | 22.53%471.57M | 157.86%384.85M | -160.39%-665.08M | 381.86%1.1B | -60.94%228.55M |
| Effect of exchange rate changes | -127.61%-7.66M | 1,542.31%27.76M | -95.66%1.69M | 48.11%38.91M | 307.04%26.27M | -228.53%-12.69M | -152.23%-3.86M | 202.89%7.39M | 43.03%-7.19M | -178.50%-12.61M |
| Cash adjustments other than cash changes | ---2K | ---- | 0.00%1K | 200.00%1K | -200.00%-1K | 150.00%1K | ---2K | ---- | 0.00%-1K | 0.00%-1K |
| End cash Position | -16.03%4.03B | -3.12%4.8B | -5.73%4.95B | 11.99%5.25B | 0.83%4.69B | 10.95%4.65B | 10.00%4.19B | -14.72%3.81B | 32.44%4.47B | 6.84%3.37B |
| Free cash flow | 13.66%156.55M | 265.96%137.74M | -122.08%-82.99M | 6.74%375.93M | -45.99%352.19M | -10.76%652.08M | 346.75%730.69M | -146.50%-296.12M | -4.77%636.78M | -10.87%668.69M |
| 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 |