Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BIDU-SW
09888
5
JD HEALTH
06618
| (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 87.12%223.02M | 14.99%162.73M | 23.87%900.53M | 17.20%461.25M | 293.00%178.57M | -56.65%119.19M | 983.83%141.52M | 40.47%726.97M | 71.15%393.56M | 1,124.76%45.44M |
| Net profit before non-cash adjustment | 1.83%134.62M | 0.01%123.34M | -1.19%339.62M | 9.18%92.34M | -106.11%-8.26M | 92.28%132.21M | 123.88%123.33M | 47.45%343.7M | 113.81%84.57M | 291.00%135.28M |
| Total adjustment of non-cash items | -10.00%133.8M | -0.70%129.1M | 23.40%668.93M | 29.64%167.18M | 84.41%223.1M | -11.94%148.67M | 5.40%130.01M | 57.14%542.1M | 84.33%128.95M | -15.61%120.98M |
| -Depreciation and amortization | 3.30%67.07M | -2.11%65.79M | 12.11%270.83M | 16.46%72.24M | 10.80%66.45M | 7.66%64.93M | 13.40%67.21M | 18.63%241.58M | 12.29%62.03M | 12.32%59.97M |
| -Reversal of impairment losses recognized in profit and loss | -88.53%1.76M | 320.22%11.2M | 614.11%128.98M | 610.60%128.35M | --0 | 12,259.68%15.33M | ---5.09M | 2,007.29%18.06M | 1,935.57%18.06M | --0 |
| -Assets reserve and write-off | ---- | ---- | 646.35%128.35M | -70.71%3.72M | 2,522.01%115.05M | ---- | ---- | --17.2M | --12.69M | --4.39M |
| -Share of associates | -8.78%-2.01M | 14.20%-1.65M | -28.84%-6.52M | 90.31%-170K | -61.56%-2.59M | -78.26%-1.85M | -185.59%-1.92M | -206.97%-5.06M | -1,171.01%-1.75M | -10,100.00%-1.6M |
| -Disposal profit | -108.00%-6K | -88.79%12K | 325.32%1.31M | 376.28%1.13M | 99.93%-2K | 102.22%75K | -98.51%107K | 100.20%308K | 94.39%-409K | 89.35%-3.07M |
| -Net exchange gains and losses | 276.75%18.91M | -378.90%-2.43M | 96.45%29.91M | 408.32%41.27M | -218.52%-17.25M | -89.05%5.02M | 107.38%872K | -78.93%15.23M | 24.76%-13.38M | -111.09%-5.42M |
| -Other non-cash items | -26.24%48.07M | -18.38%56.18M | -10.14%244.42M | -28.91%48.99M | -7.90%61.43M | -2.70%65.17M | -0.82%68.83M | 18.72%271.99M | 68.45%68.92M | -4.36%66.7M |
| Changes in working capital | 71.92%-45.4M | 19.78%-89.71M | 31.99%-108.02M | 12.06%201.74M | 82.80%-36.27M | -533.07%-161.69M | 32.38%-111.83M | -162.37%-158.83M | 49.49%180.03M | -15.59%-210.82M |
| -Change in receivables | 23.67%-22.33M | 8.82%-72.52M | -30.09%-122.29M | -2.71%38.22M | 28.73%-51.75M | -153.86%-29.26M | 30.84%-79.54M | 54.23%-94M | 136.63%39.28M | 32.04%-72.6M |
| -Change in inventory | 83.30%-16.47M | -16.51%64.49M | -175.21%-28.98M | -38.14%-9.47M | -97.02%1.85M | -2.09%-98.6M | -3.16%77.24M | 173.25%38.54M | 87.12%-6.86M | 251.84%62.22M |
| -Change in prepaid assets | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---6.36M | ---- | ---- |
| -Change in payables | -6,037.07%-30.13M | 31.17%-66.06M | 172.67%80.9M | 18.87%159.83M | 108.90%17.53M | -101.06%-491K | -0.65%-95.97M | -145.37%-111.33M | -49.53%134.46M | -3,939.98%-196.87M |
| -Changes in other current assets | 170.57%23.53M | -15.21%-15.62M | -362.77%-37.64M | -32.54%13.16M | -9.39%-3.9M | -200.55%-33.34M | 61.03%-13.55M | 129.89%14.32M | 34.57%19.51M | 87.99%-3.57M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 17.08%-38.2M | -10.09%-41.45M | 13.74%-157.87M | 8.26%-40.29M | 38.95%-33.87M | -16.20%-46.07M | 14.40%-37.65M | -25.21%-183.02M | -48.13%-43.91M | -5.64%-55.48M |
| Interest received (cash flow from operating activities) | 43.74%1.76M | -14.01%1.17M | -11.06%6.01M | 35.93%2.15M | -51.76%1.28M | -8.73%1.22M | 14.62%1.36M | 99.97%6.75M | 51.87%1.58M | 114.15%2.65M |
| Tax refund paid | -0.64%-25.3M | -15.78%-32.23M | -44.45%-126.38M | -21.98%-35.08M | -58.47%-38.33M | -21.09%-25.13M | -101.90%-27.84M | -25.74%-87.49M | -175.20%-28.76M | -14.76%-24.18M |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | 227.77%161.28M | 16.58%90.22M | 34.34%622.28M | 20.33%388.03M | 440.92%107.66M | -77.20%49.21M | 277.80%77.39M | 51.79%463.22M | 68.93%322.47M | 58.88%-31.58M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 26.66%-5.69M | 59.39%-2.87M | 60.06%-19.18M | 89.48%-3.58M | 59.10%-775K | -76.24%-7.76M | 8.37%-7.06M | 12.60%-48.01M | -43.17%-34M | 75.87%-1.9M |
| Net intangibles purchase and sale | -71.84%-30.15M | -14.07%-21.08M | 58.68%-142.14M | 22.40%-92.66M | 69.12%-13.46M | 85.06%-17.55M | 70.91%-18.48M | 27.58%-343.98M | -7.93%-119.42M | 75.86%-43.57M |
| Net business purchase and sale | ---- | ---- | -936.29%-11.71M | ---11.71M | --0 | --0 | --0 | 103.68%1.4M | --0 | --0 |
| Net changes in other investments | 96.05%-1.76M | 84.75%-1.74M | 55.41%-14.77M | 1,662.03%53.77M | -270.65%-12.52M | -1,721.73%-44.6M | 52.13%-11.42M | 41.59%-33.13M | 74.91%-3.44M | ---3.38M |
| Investing cash flow | 46.21%-37.6M | 30.50%-25.69M | 55.68%-187.8M | 65.46%-54.18M | 45.24%-26.75M | 43.78%-69.9M | 60.54%-36.97M | 32.17%-423.71M | -6.32%-156.86M | 74.06%-48.84M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -463.88%-714.08M | -6,720.80%-500.4M | 592.54%279.45M | 901.48%440.78M | 14.63%-42.25M | -138.95%-126.64M | -96.18%7.56M | -93.34%40.35M | -459.89%-55M | -127.17%-49.49M |
| Net common stock issuance | --539.96M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Increase or decrease of lease financing | -7.28%-678K | ---- | 8.93%-1.36M | 54.43%-679K | ---46K | ---632K | ---- | -1.71%-1.49M | -193.31%-1.49M | --0 |
| Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---5.53M | --0 | ---- |
| Cash dividends for minorities | ---1M | ---- | ---2M | --0 | ---2M | --0 | ---- | --0 | --0 | --0 |
| Interest paid (cash flow from financing activities) | 33.69%-2.28M | 51.27%-13.03M | 7.37%-36.2M | 18.67%-3.15M | 26.28%-2.88M | 21.99%-3.43M | 0.61%-26.74M | -16.27%-39.08M | 21.43%-3.87M | 24.32%-3.91M |
| Net other fund-raising expenses | -119.97%-1.1M | 264.65%3.22M | -425.91%-143.62M | -5,829.47%-104.79M | -168.51%-42.38M | 5,521.43%5.51M | 90.08%-1.96M | 167.84%44.07M | 103.42%1.83M | -58.16%61.86M |
| Financing cash flow | -43.12%-179.17M | -2,313.50%-510.21M | 151.25%96.27M | 667.57%332.16M | -1,159.37%-89.56M | -99.27%-125.19M | -113.98%-21.14M | -92.43%38.32M | -34.12%-58.52M | -97.39%8.45M |
| Net cash flow | ||||||||||
| Beginning cash position | 9.64%748.16M | 80.04%1.19B | 13.30%663.09M | -5.00%527.84M | -14.62%536.49M | 13.90%682.37M | 13.30%663.09M | 46.90%585.27M | -5.09%555.62M | 19.35%628.34M |
| Current changes in cash | 61.97%-55.49M | -2,411.30%-445.69M | 582.01%530.76M | 521.93%666.01M | 87.98%-8.65M | -608.24%-145.89M | 37.76%19.28M | -58.31%77.82M | 38,759.93%107.09M | -222.41%-71.97M |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- | -553.61%-753K |
| End cash Position | 29.11%692.67M | 9.64%748.16M | 80.04%1.19B | 80.04%1.19B | -5.00%527.84M | -14.62%536.49M | 13.90%682.37M | 13.30%663.09M | 13.30%663.09M | -5.09%555.62M |
| Free cash flow | 424.86%125.44M | 27.82%66.27M | 548.15%460.93M | 72.70%291.76M | 221.26%93.43M | -74.57%23.9M | 145.18%51.85M | 130.77%71.11M | 230.93%168.94M | 70.94%-77.05M |
| Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |