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 | -14.25%10.32B | 126.75%12.04B | 46.46%5.31B | -39.20%3.63B | 1.62%5.96B | 28.24%5.87B | -12.84%4.58B | -21.56%5.25B | 74.27%6.69B | -23.38%3.84B |
| Net profit before non-cash adjustment | -0.34%12.11B | 36.49%12.15B | 20.85%8.9B | 27.74%7.37B | 2.43%5.77B | -1.80%5.63B | 21.05%5.73B | 7.90%4.74B | -13.28%4.39B | -16.89%5.06B |
| Total adjustment of non-cash items | 134.40%1.02B | -53.72%436M | 692.45%942M | -135.18%-159M | -59.71%452M | 709.78%1.12B | -121.78%-184M | 25.19%845M | 477.09%675M | -157.74%-179M |
| -Depreciation and amortization | 34.96%1.94B | 12.45%1.44B | 26.56%1.28B | 11.74%1.01B | 15.03%903M | 29.32%785M | 2.36%607M | -5.72%593M | -0.79%629M | -6.35%634M |
| -Reversal of impairment losses recognized in profit and loss | -57.29%287M | 655.06%672M | --89M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Share of associates | 143.48%60M | ---138M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | 482.98%180M | -177.05%-47M | 1,116.67%61M | -101.05%-6M | 2,378.26%570M | --23M | ---- | ---- | --144M | ---- |
| -Net exchange gains and losses | 147.88%633M | -215.51%-1.32B | ---419M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | -1,158.18%-2.08B | -150.00%-165M | 94.32%-66M | -13.81%-1.16B | -425.16%-1.02B | 139.70%314M | -413.89%-791M | 357.14%252M | 87.95%-98M | -121.53%-813M |
| Changes in working capital | -409.78%-2.81B | 87.84%-552M | -26.67%-4.54B | -1,300.00%-3.58B | 71.14%-256M | 8.93%-887M | -190.75%-974M | -120.60%-335M | 256.20%1.63B | 24.89%-1.04B |
| -Change in receivables | -37.98%-1.87B | -505.99%-1.36B | 117.73%334M | -1,077.50%-1.88B | 31.03%-160M | -186.42%-232M | 95.29%-81M | -197.40%-1.72B | 279.29%1.77B | -378.16%-985M |
| -Change in inventory | -161.12%-1.58B | 180.61%2.58B | -49.25%-3.2B | -448.29%-2.14B | 138.46%615M | -15.37%-1.6B | -497.13%-1.39B | -29.35%349M | 176.47%494M | 9.52%-646M |
| -Change in payables | 185.63%1.22B | 16.62%-1.42B | -695.45%-1.7B | 174.29%286M | -180.88%-385M | 17.53%476M | -50.55%405M | 252.80%819M | -500.00%-536M | 171.66%134M |
| -Provision for loans, leases and other losses | -299.17%-241M | 365.38%121M | -83.33%26M | 147.85%156M | -169.66%-326M | 431.82%468M | -59.45%88M | 321.43%217M | 40.96%-98M | -97.62%-166M |
| -Changes in other current assets | 27.64%-343M | ---474M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 418.97%622M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -218.18%-140M | -300.00%-44M | 50.00%-11M | -83.33%-22M | 14.29%-12M | -75.00%-14M | 0.00%-8M | 27.27%-8M | 8.33%-11M | 50.00%-12M |
| Interest received (cash flow from operating activities) | 48.75%949M | 35.46%638M | -19.21%471M | 43.24%583M | -7.29%407M | 4.77%439M | 3.97%419M | 14.49%403M | -5.63%352M | -0.27%373M |
| Tax refund paid | -32.52%-4.1B | -22.85%-3.1B | -15.48%-2.52B | -46.41%-2.18B | 22.42%-1.49B | -25.62%-1.92B | -3.10%-1.53B | -16.30%-1.48B | 32.52%-1.28B | 17.21%-1.89B |
| Other operating cash inflow (outflow) | 0 | 99.65%-1M | -282M | 0 | 0 | 0.00%-1M | -1M | 0 | -1M | 0 |
| Operating cash flow | -26.30%7.03B | 221.44%9.53B | 48.08%2.97B | -58.84%2B | 11.38%4.87B | 26.45%4.37B | -16.95%3.46B | -27.73%4.16B | 149.18%5.76B | -24.93%2.31B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -26.94%-5.86B | -207.66%-4.62B | 17.30%-1.5B | -8.75%-1.82B | -1.77%-1.67B | 14.41%-1.64B | -157.53%-1.92B | -148.83%-744M | -9.12%-299M | 34.61%-274M |
| Net intangibles purchase and sale | 18.66%-218M | 5.63%-268M | -21.89%-284M | 73.03%-233M | -224.81%-864M | ---266M | ---- | ---- | ---- | ---- |
| Net business purchase and sale | ---2.41B | --0 | -1,210.66%-1.6B | ---122M | ---- | ---- | ---- | -262.13%-612M | ---169M | ---- |
| Net investment product transactions | 107.91%101M | -286.70%-1.28B | 367.19%684M | -141.97%-256M | 156.59%610M | -1,146.60%-1.08B | 134.68%103M | 70.62%-297M | -33.20%-1.01B | -1,618.00%-759M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | -15.99%-2.55B | -223.75%-2.2B | 28.41%-678M | ---947M | ---- | ---- | -400.00%-180M |
| Repayment of advance payments to other parties and cash income from loans | ---- | -59.57%19M | -98.09%47M | 304.60%2.46B | 97.09%609M | 2,990.00%309M | -97.01%10M | 298.81%335M | --84M | ---- |
| Net changes in other investments | 62.65%405M | 25,000.00%249M | ---1M | ---- | 3.40%152M | 353.45%147M | 56.39%-58M | -129.31%-133M | 39.58%-58M | 5.88%-96M |
| Investing cash flow | -35.04%-7.99B | -122.83%-5.91B | -5.82%-2.65B | 25.29%-2.51B | -4.71%-3.36B | -14.17%-3.21B | -93.52%-2.81B | 0.14%-1.45B | -11.00%-1.45B | -158.19%-1.31B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 98.63%5.65B | -43.06%2.84B | 813.29%4.99B | -200.00%-700M | 16.67%700M | --600M | ---- | ---- | ---- | --0 |
| Net common stock issuance | -5,075.00%-1.45B | 96.53%-28M | -299.01%-806M | ---202M | --0 | ---- | ---- | ---- | ---- | ---- |
| Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | --92M | ---- | ---- | ---- |
| Cash dividends paid | -13.30%-1.28B | -5.82%-1.13B | -9.22%-1.07B | -14.69%-976M | -6.24%-851M | -28.16%-801M | -4.17%-625M | 11.24%-600M | 9.99%-676M | -20.16%-751M |
| Cash dividends for minorities | -91.09%-193M | -71.19%-101M | -20.41%-59M | 0.00%-49M | -22.50%-49M | -5.26%-40M | -22.58%-38M | -72.22%-31M | 56.10%-18M | 10.87%-41M |
| Net other fund-raising expenses | -91.26%-197M | -106.00%-103M | -35.14%-50M | -12.12%-37M | -6.45%-33M | -1,450.00%-31M | 90.48%-2M | 73.75%-21M | 0.00%-80M | 2.44%-80M |
| Financing cash flow | 70.60%2.53B | -50.76%1.48B | 253.36%3.01B | -742.92%-1.96B | 14.34%-233M | 52.53%-272M | 12.12%-573M | 15.76%-652M | 11.24%-774M | -14.59%-872M |
| Net cash flow | ||||||||||
| Beginning cash position | 37.96%26.81B | 36.03%19.44B | -8.97%14.29B | 11.45%15.7B | 4.15%14.08B | 1.50%13.52B | 16.22%13.32B | 43.53%11.46B | -2.48%7.99B | 37.25%8.19B |
| Current changes in cash | -69.21%1.57B | 53.52%5.1B | 234.63%3.32B | -293.50%-2.47B | 43.21%1.28B | 1,104.05%891M | -96.40%74M | -41.71%2.06B | 2,635.66%3.53B | -92.87%129M |
| Effect of exchange rate changes | -111.90%-240M | 105.61%2.02B | -7.45%981M | 215.48%1.06B | 202.13%336M | -359.06%-329M | 164.47%127M | -278.85%-197M | 84.29%-52M | -179.95%-331M |
| Cash adjustments other than cash changes | ---- | -69.51%257M | 84,200.00%843M | --1M | ---- | 0.00%-1M | 0.00%-1M | ---1M | ---- | ---1M |
| End cash Position | 4.96%28.14B | 37.96%26.81B | 36.03%19.44B | -8.97%14.29B | 11.45%15.7B | 4.15%14.08B | 1.50%13.52B | 16.22%13.32B | 43.53%11.46B | -2.48%7.99B |
| Free cash flow | -79.63%947M | 293.56%4.65B | 2,724.44%1.18B | -101.93%-45M | -5.28%2.33B | 60.04%2.46B | -54.95%1.54B | -37.40%3.42B | 168.03%5.46B | -23.40%2.04B |
| 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 |