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 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 2,000.00%10.34B | 74.47%-544M | -113.86%-2.13B | 46.67%15.38B | -7.20%10.49B | 18.67%11.3B | 87.75%9.52B | -48.80%5.07B | -20.49%9.91B | 34.07%12.46B |
| Net profit before non-cash adjustment | -180.58%-1.53B | -63.86%1.9B | 20.41%5.26B | 161.37%4.37B | -646.39%-7.11B | -41.59%1.3B | -41.92%2.23B | 248.59%3.84B | 48.58%1.1B | -90.65%741M |
| Total adjustment of non-cash items | 34.70%10.89B | 170.81%8.08B | -52.65%2.98B | -62.81%6.3B | 67.67%16.95B | 66.84%10.11B | -26.78%6.06B | -1.97%8.27B | 50.15%8.44B | -29.90%5.62B |
| -Depreciation and amortization | -3.36%5.43B | -7.91%5.62B | -7.01%6.11B | -6.07%6.57B | 1.97%6.99B | 1.86%6.85B | -3.94%6.73B | -2.56%7.01B | 23.29%7.19B | -0.95%5.83B |
| -Reversal of impairment losses recognized in profit and loss | 3,291.18%2.31B | -96.08%68M | 1,407.83%1.73B | -98.76%115M | 7,523.77%9.3B | -8.27%122M | -48.45%133M | 143.40%258M | 7.07%106M | 15.12%99M |
| -Share of associates | ---- | ---- | ---2.54B | --0 | ---650M | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | 0.00%122M | 31.18%122M | -54.63%93M | 25.00%205M | 409.43%164M | -144.17%-53M | -21.05%120M | 115.88%152M | -509.55%-957M | -153.77%-157M |
| -Net exchange gains and losses | -147.41%-334M | -6.30%-135M | 11.81%-127M | -396.55%-144M | ---29M | --0 | -56.84%41M | 131.88%95M | -86.25%-298M | 32.49%-160M |
| -Other non-cash items | 39.68%3.36B | 205.58%2.4B | -418.68%-2.28B | -137.49%-439M | -63.22%1.17B | 429.95%3.18B | -226.31%-965M | -68.17%764M | 29,900.00%2.4B | -99.60%8M |
| Changes in working capital | 109.32%981M | -1.48%-10.53B | -320.21%-10.37B | 620.34%4.71B | 694.55%654M | -108.91%-110M | 117.52%1.23B | -2,045.30%-7.04B | -94.06%362M | 191.62%6.1B |
| -Change in receivables | 57.57%1.89B | 123.27%1.2B | -1,321.28%-5.17B | 123.41%423M | -151.22%-1.81B | 95.24%3.53B | 1,372.54%1.81B | 7.19%-142M | -102.85%-153M | 150.11%5.38B |
| -Change in inventory | 217.32%7.45B | 44.50%-6.35B | -573.28%-11.44B | -26.71%2.42B | 524.04%3.3B | -161.95%-778M | 92.19%-297M | -110.22%-3.81B | -753.77%-1.81B | -189.08%-212M |
| -Change in payables | -61.14%-7.26B | -182.64%-4.51B | 158.41%5.46B | 338.80%2.11B | 52.65%-884M | -81.61%-1.87B | 45.89%-1.03B | -172.38%-1.9B | 84.99%2.63B | -68.97%1.42B |
| -Provision for loans, leases and other losses | -114.41%-425M | 851.61%2.95B | 228.63%310M | -623.91%-241M | 104.63%46M | -232.05%-993M | 162.93%752M | -298.33%-1.2B | 38.27%-300M | 34.06%-486M |
| -Changes in other current assets | 82.33%-675M | -911.25%-3.82B | --471M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -31.38%-1.44B | -66.62%-1.09B | -20.15%-656M | 14.02%-546M | 13.37%-635M | -10.23%-733M | -12.14%-665M | 1.66%-593M | 11.06%-603M | 9.96%-678M |
| Interest received (cash flow from operating activities) | 6.80%487M | 55.63%456M | -4.56%293M | -10.50%307M | -13.38%343M | 47.21%396M | -13.78%269M | -8.77%312M | 14.00%342M | -12.54%300M |
| Tax refund paid | 65.18%-445M | -45.06%-1.28B | 2.87%-881M | -81.40%-907M | -10.62%-500M | 68.93%-452M | -37.13%-1.46B | -77.42%-1.06B | 37.05%-598M | 50.83%-950M |
| Other operating cash inflow (outflow) | -117M | 0 | 0 | -1M | 0 | 98.15%-1M | 87.17%-54M | 44.82%-421M | -154.33%-763M | -626.32%-300M |
| Operating cash flow | 458.89%8.83B | 27.14%-2.46B | -123.71%-3.38B | 46.82%14.23B | -7.76%9.69B | 37.99%10.51B | 130.23%7.62B | -60.06%3.31B | -23.52%8.28B | 54.56%10.83B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 5.40%-5.15B | -25.08%-5.44B | -13.58%-4.35B | 39.18%-3.83B | 19.25%-6.3B | -21.63%-7.8B | -21.97%-6.41B | 35.81%-5.26B | -16.49%-8.19B | 27.73%-7.03B |
| Net business purchase and sale | ---- | ---- | --1.57B | --0 | --24M | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -1,145.00%-627M | 119.05%60M | -4,600.00%-315M | 170.00%7M | -101.57%-10M | 173.93%638M | ---863M | --0 | 179.45%1.41B | 844.12%506M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | --0 | ---4M | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | --1.62B | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | -97.14%-69M | -132.41%-35M | -32.50%108M | -85.66%160M | 1,760.00%1.12B | 102.25%60M | -15,605.88%-2.67B | -101.64%-17M | 35.51%1.04B | 882.05%766M |
| Investing cash flow | -7.88%-5.84B | -81.50%-5.42B | -46.35%-2.98B | 60.54%-2.04B | 27.27%-5.17B | 28.56%-7.1B | -88.58%-9.94B | 8.07%-5.27B | 0.36%-5.74B | 42.65%-5.76B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -133.58%-2.81B | 128.85%8.38B | 151.97%3.66B | -2,239.53%-7.04B | 87.58%-301M | -161.67%-2.42B | 325.29%3.93B | -136.98%-1.74B | 647.74%4.72B | -142.75%-861M |
| Net common stock issuance | ---971M | --0 | --0 | ---1M | --0 | --0 | --0 | -250.00%-7M | -100.00%-2M | 75.00%-1M |
| Increase or decrease of lease financing | 46.90%-471M | 5.94%-887M | 27.68%-943M | -9.03%-1.3B | -267.98%-1.2B | 155.84%712M | 41.99%-1.28B | -26.18%-2.2B | -24.61%-1.74B | -775.36%-1.4B |
| Cash dividends paid | 0.29%-686M | -1.33%-688M | -67,800.00%-679M | 99.85%-1M | 0.29%-678M | -0.29%-680M | -98.83%-678M | -1.49%-341M | 49.93%-336M | 1.61%-671M |
| Cash dividends for minorities | -102.60%-156M | -1,825.00%-77M | 0.00%-4M | -33.33%-4M | 25.00%-3M | 0.00%-4M | -33.33%-4M | 0.00%-3M | ---3M | ---- |
| Net other fund-raising expenses | 0.00%-2M | -100.00%-2M | -107.14%-1M | 1,500.00%14M | 0.00%-1M | 50.00%-1M | -100.00%-2M | 91.67%-1M | 0.00%-12M | 14.29%-12M |
| Financing cash flow | -175.86%-5.1B | 230.64%6.72B | 124.38%2.03B | -282.65%-8.34B | 9.06%-2.18B | -221.62%-2.4B | 145.88%1.97B | -263.83%-4.29B | 189.06%2.62B | -293.49%-2.94B |
| Net cash flow | ||||||||||
| Beginning cash position | -7.93%9.85B | -27.71%10.7B | 37.65%14.8B | 28.47%10.75B | 13.29%8.37B | -5.23%7.39B | -43.96%7.8B | 58.76%13.91B | 33.35%8.76B | -27.32%6.57B |
| Current changes in cash | -83.61%-2.12B | 73.35%-1.15B | -212.19%-4.33B | 64.22%3.86B | 132.71%2.35B | 381.84%1.01B | 94.28%-358M | -221.11%-6.26B | 142.63%5.17B | 241.06%2.13B |
| Effect of exchange rate changes | 36.84%416M | 35.11%304M | 17.80%225M | 430.56%191M | 238.46%36M | 49.02%-26M | -134.93%-51M | 830.00%146M | -132.79%-20M | -90.44%61M |
| Cash adjustments other than cash changes | ---- | --1M | ---- | 200.00%1M | 0.00%-1M | -200.00%-1M | 200.00%1M | ---1M | ---- | ---- |
| End cash Position | -17.27%8.15B | -7.93%9.85B | -27.71%10.7B | 37.65%14.8B | 28.47%10.75B | 13.29%8.37B | -5.23%7.39B | -43.96%7.8B | 58.76%13.91B | 7.25%8.76B |
| Free cash flow | 137.94%3.12B | -0.53%-8.22B | -185.27%-8.18B | 212.48%9.59B | 42.37%3.07B | 180.96%2.16B | 132.81%767M | -741.01%-2.34B | -108.20%-278M | 215.94%3.39B |
| 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 |