Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUAISHOU-W
01024
5
BABA-W
09988
| (FY)Jan 31, 2025 | (FY)Jan 31, 2024 | (FY)Jan 31, 2023 | (FY)Jan 31, 2022 | (FY)Jan 31, 2021 | (FY)Jan 31, 2020 | (FY)Jan 31, 2019 | (FY)Jan 31, 2018 | (FY)Jan 31, 2017 | (FY)Jan 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 237.77%2.49B | -63.46%736M | 11.65%2.01B | -17.34%1.8B | 272.26%2.18B | -58.50%586.29M | -18.64%1.41B | 75.22%1.74B | 8.95%991.04M | -37.47%909.66M |
| Net profit before non-cash adjustment | -27.10%1.1B | -25.04%1.51B | 17.03%2.02B | 68.07%1.72B | 366.38%1.03B | -84.08%220.01M | 5.42%1.38B | 183.77%1.31B | -36.45%461.89M | -27.65%726.78M |
| Total adjustment of non-cash items | -71.41%241M | 81.99%843M | -8.89%463.22M | -25.35%508.41M | 128.80%681.02M | -54.91%297.65M | -8.49%660.19M | 39.24%721.45M | 208.87%518.16M | -139.39%-475.96M |
| -Depreciation and amortization | 4.57%641M | 10.79%613M | 6.28%553.28M | 9.40%520.58M | 11.41%475.84M | -4.71%427.1M | -14.82%448.2M | 19.03%526.19M | -1.27%442.06M | 55.05%447.76M |
| -Reversal of impairment losses recognized in profit and loss | -99.04%2M | --208M | --0 | -71.74%13.49M | 158.03%47.74M | -71.51%18.5M | 1,819.51%64.94M | -79.67%3.38M | 54.38%16.64M | --10.78M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -32.60%-959.22M |
| -Disposal profit | --2M | --0 | 77.63%-1.57M | -71.45%-7M | 19.05%-4.08M | -143.66%-5.05M | 134.14%11.55M | 51.57%-33.85M | 8.86%-69.88M | 60.77%-76.67M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -111.58%-64.28M |
| -Other non-cash items | -1,936.36%-404M | 124.86%22M | -374.32%-88.49M | -111.55%-18.66M | 213.04%161.53M | -205.46%-142.9M | -39.97%135.5M | 74.53%225.73M | -21.93%129.34M | 233.90%165.67M |
| Changes in working capital | 170.54%1.14B | -246.52%-1.62B | -8.96%-467.22M | -190.18%-428.8M | 592.78%475.47M | 110.91%68.63M | -112.81%-629.16M | -2,789.93%-295.65M | -98.33%10.99M | 1.52%658.84M |
| -Change in receivables | 335.70%1.2B | 48.47%-507M | -502.14%-983.83M | -168.41%-163.39M | 174.30%238.83M | 147.85%87.07M | -197.00%-181.96M | 141.40%187.58M | -220.12%-453.03M | -199.98%-141.52M |
| -Change in inventory | 8.31%352M | 149.14%325M | -118.86%-661.32M | -177.31%-302.17M | 179.66%390.85M | -236.22%-490.65M | 1,105.76%360.18M | 96.01%-35.81M | -465.74%-898.21M | 254.99%245.59M |
| -Change in payables | 74.82%-287M | -251.65%-1.14B | 67.31%751.72M | 363.94%449.31M | -508.89%-170.23M | 246.13%41.63M | 73.90%-28.49M | -116.20%-109.16M | 665.12%673.89M | -181.99%-119.25M |
| -Provision for loans, leases and other losses | -21.62%-45M | -178.62%-37M | 2,066.61%47.06M | 56.49%-2.39M | -111.38%-5.5M | 147.92%48.32M | 105.68%19.49M | -2,143,818.75%-343M | --16K | ---- |
| -Changes in other current assets | 71.92%-73M | -168.57%-260M | 192.44%379.15M | -2,006.14%-410.16M | -94.37%21.52M | 147.88%382.27M | -16,936.52%-798.39M | -99.31%4.74M | 2.12%688.33M | 29.51%674.02M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 8.70%-42M | 9.49%-46M | 10.01%-50.82M | 2.96%-56.48M | -10.87%-58.2M | 16.83%-52.49M | 1.71%-63.11M | 7.44%-64.21M | 41.07%-69.38M | -6.94%-117.73M |
| Interest received (cash flow from operating activities) | 65.00%99M | 298.27%60M | 19.86%15.07M | 2.24%12.57M | 56.35%12.29M | 23.98%7.86M | 3.80%6.34M | -26.55%6.11M | 90.15%8.32M | -72.32%4.38M |
| Tax refund paid | -30.45%-317M | 11.48%-243M | -110.77%-274.52M | -41.35%-130.25M | 48.33%-92.15M | -126.35%-178.35M | 54.68%-78.79M | -147.52%-173.87M | 32.19%-70.25M | -188.41%-103.59M |
| Other operating cash inflow (outflow) | 22.22%66M | 23.98%54M | -3.63%43.56M | -42.60%45.2M | 1,282.18%78.74M | 569,800.00%5.7M | 0.00%-1K | 50.00%-1K | -100.00%-2K | -1K |
| Operating cash flow | 308.56%2.29B | -67.90%561M | 4.32%1.75B | -21.10%1.68B | 475.39%2.12B | -71.11%369.01M | -15.11%1.28B | 75.00%1.5B | 24.11%859.73M | -47.70%692.72M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 7.84%-423M | 43.24%-459M | -132.07%-808.69M | -17.95%-348.47M | 31.61%-295.44M | -60.49%-432.01M | 55.86%-269.18M | -52.18%-609.84M | -58.07%-400.75M | -469.60%-253.52M |
| Net intangibles purchase and sale | 58.82%-7M | 48.97%-17M | 2.57%-33.31M | 77.73%-34.19M | 16.65%-153.52M | -164.74%-184.18M | -271.89%-69.57M | -15.83%-18.71M | 18.09%-16.15M | -131.37%-19.72M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --25.48M | ---- |
| Net investment product transactions | 80.91%-181M | -257.44%-948M | -10,195.85%-265.22M | 91.32%-2.58M | 73.50%-29.67M | -293.91%-111.96M | 1,113.22%57.74M | -95.67%4.76M | 10.68%110.02M | -41.08%99.4M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---1M | ---- | ---- | ---- | 82.37%-500K | 90.80%-2.84M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | 106.44%673K | --326K | ---- | -40.28%344K | -72.12%576K | -94.48%2.07M | 1,258.33%37.42M |
| Net changes in other investments | -225.00%-15M | 205.08%12M | -99.76%-11.42M | 77.92%-5.72M | 18.04%-25.89M | -2,441.35%-31.59M | 90.98%-1.24M | -110.23%-13.78M | 151.11%134.73M | -235,275.89%-263.62M |
| Investing cash flow | 55.67%-626M | -26.22%-1.41B | -186.63%-1.12B | 22.75%-390.28M | 33.50%-505.2M | -169.49%-759.74M | 55.74%-281.91M | -338.99%-636.99M | 63.98%-145.1M | -257.34%-402.87M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -665.71%-1.58B | 153.28%280M | 46.35%-525.5M | -35.37%-979.46M | -1,508.27%-723.54M | 110.24%51.38M | -192.61%-501.68M | -141.86%-171.45M | 152.21%409.54M | -19.99%-784.45M |
| Net common stock issuance | --0 | --0 | 10.77%-58K | 44.92%-65K | ---118K | ---- | ---- | ---162K | ---- | ---- |
| Net preferred stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -19.02%-953.38M | ---801.01M | ---- |
| Increase or decrease of lease financing | -2.63%-78M | -2.73%-76M | -5.59%-73.98M | -158.46%-70.07M | 121.17%119.85M | -57.53%54.19M | 252.35%127.6M | 40.10%-83.76M | 14.22%-139.83M | -55.73%-163.01M |
| Cash dividends paid | -50.62%-122M | 0.65%-81M | 0.00%-81.53M | 0.00%-81.53M | -100.00%-81.53M | 0.00%-40.77M | -271.28%-40.77M | 47.48%-10.98M | 53.51%-20.91M | ---44.96M |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | -143.63%-5.62M | 46.76%-2.31M | 52.23%-4.33M | -12.38%-9.07M | ---8.07M |
| Net other fund-raising expenses | 0.00%-1M | -99,900.00%-1M | 50.00%-1K | -300.00%-2K | 100.00%1K | -2,799,900.00%-28M | 0.00%-1K | 100.00%-1K | -569.22%-729.94M | -648.11%-109.07M |
| Financing cash flow | -1,563.11%-1.79B | 117.91%122M | 39.79%-681.07M | -65.05%-1.13B | -2,297.65%-685.34M | 107.48%31.19M | 65.92%-417.16M | 5.20%-1.22B | -16.37%-1.29B | -43.53%-1.11B |
| Net cash flow | ||||||||||
| Beginning cash position | -20.27%2.23B | 3.60%2.79B | 14.85%2.69B | 66.28%2.35B | -21.27%1.41B | 45.86%1.79B | -22.23%1.23B | -28.45%1.58B | -26.73%2.21B | 41.71%3.01B |
| Current changes in cash | 83.68%-119M | -1,298.02%-729M | -133.90%-52.15M | -83.51%153.8M | 359.42%932.73M | -162.19%-359.54M | 262.16%578.12M | 38.17%-356.52M | 29.66%-576.59M | -201.52%-819.72M |
| Effect of exchange rate changes | 37.89%222M | 7.39%161M | -22.97%149.93M | 7,256.08%194.64M | 112.21%2.65M | -48.65%-21.67M | -379.69%-14.58M | 110.06%5.21M | -472.67%-51.81M | -82.57%13.9M |
| Cash adjustments other than cash changes | ---- | 199,900.00%2M | --1K | ---- | ---- | ---1K | ---- | ---- | ---- | ---- |
| End cash Position | 4.63%2.33B | -20.29%2.23B | 3.63%2.79B | 14.85%2.69B | 66.28%2.35B | -21.27%1.41B | 45.86%1.79B | -22.23%1.23B | -28.45%1.58B | -26.73%2.21B |
| Free cash flow | 2,160.98%1.85B | -90.89%82M | -25.62%900.3M | -26.55%1.21B | 707.72%1.65B | -130.08%-271.18M | 3.48%901.66M | 102.22%871.3M | 4.53%430.88M | -67.21%412.19M |
| 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 |