Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUAISHOU-W
01024
5
BABA-W
09988
| (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 | 196.03%4.4B | -50.27%1.49B | 23.44%2.99B | -34.25%2.42B | -10.96%3.68B | 67.64%4.14B | 6.46%2.47B | -37.39%2.32B | 43.30%3.7B | -19.43%2.58B |
| Net profit before non-cash adjustment | 9.51%3.07B | 7.40%2.8B | 7.35%2.61B | -20.89%2.43B | 24.63%3.07B | 81.49%2.47B | -33.84%1.36B | -14.59%2.05B | 21.23%2.4B | 15.58%1.98B |
| Total adjustment of non-cash items | -10.35%762.48M | 8.61%850.54M | -13.95%783.14M | 3.34%910.07M | 5.72%880.61M | -24.85%832.99M | 29.53%1.11B | -19.22%855.76M | 59.68%1.06B | -24.55%663.46M |
| -Depreciation and amortization | 3.25%1.04B | 22.67%1.01B | 1.58%820.82M | -2.42%808.02M | -2.22%828.03M | 3.50%846.82M | -0.65%818.2M | 9.50%823.52M | 12.81%752.05M | -5.92%666.63M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | -51.70%28.07M | -80.25%58.11M | --294.21M | ---- | --243.57M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -91.26%-8.67M |
| -Disposal profit | -15.06%-294.76M | -249.61%-256.17M | -3,402.07%-73.27M | 107.08%2.22M | 45.00%-31.36M | -175.54%-57.02M | 341.74%75.48M | -325.84%-31.22M | -46.03%13.83M | 120.59%25.62M |
| -Net exchange gains and losses | -141.89%-12.69M | 228.43%30.29M | -86.08%9.22M | 95.91%66.28M | 197.98%33.83M | -191.65%-34.53M | -228.66%-11.84M | 199.62%9.2M | 41.23%-9.24M | -132.65%-15.72M |
| -Remuneration paid in stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -11.69%16.27M | -9.84%18.42M | -7.54%20.43M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -290.96%-53.07M |
| -Other non-cash items | -56.45%30.27M | 163.63%69.5M | -21.43%26.36M | 52.19%33.55M | 12.43%22.05M | 129.03%19.61M | -277.80%-67.56M | -6.83%38M | 44.43%40.78M | -1.50%28.24M |
| Changes in working capital | 126.32%570.2M | -437.69%-2.17B | 56.15%-402.95M | -241.29%-918.92M | -132.07%-269.25M | 56,095.18%839.56M | 100.25%1.49M | -346.11%-590.58M | 486.45%239.96M | -110.13%-62.09M |
| -Change in receivables | 9,544.39%270.91M | 100.37%2.81M | -8.30%-767.07M | 17.69%-708.28M | -554.16%-860.54M | -41.19%189.48M | 141.48%322.2M | -1,212.42%-776.75M | 37.21%-59.18M | -107.39%-94.25M |
| -Change in inventory | -811.76%-196.51M | 85.14%-21.55M | 79.55%-145M | -366.85%-708.99M | -3,615.88%-151.87M | 94.98%-4.09M | -67.42%-81.35M | 71.82%-48.59M | -162.84%-172.43M | 306.82%274.37M |
| -Change in payables | 107.23%128.27M | -961.76%-1.77B | -68.03%205.86M | 58.13%643.85M | 46.24%407.16M | 205.70%278.42M | -4,588.61%-263.41M | -101.40%-5.62M | 455.94%400.18M | 81.56%-112.43M |
| -Provision for loans, leases and other losses | -95.58%4.41M | 156.27%99.74M | 129.34%38.92M | -149.05%-132.64M | -56.90%270.42M | 139.65%627.44M | 5,517.21%261.82M | 374.18%4.66M | ---1.7M | ---- |
| -Changes in other current assets | 159.07%152.19M | -1,257.70%-257.64M | 325.63%22.25M | 93.00%-9.86M | -359.72%-140.92M | 143.80%54.26M | -2,555.75%-123.87M | 108.21%5.04M | 52.66%-61.44M | -261.78%-129.79M |
| -Changes in other current liabilities | 197.67%210.94M | -189.22%-215.98M | 8,183.17%242.09M | -101.45%-3M | 167.50%206.5M | -168.62%-305.94M | -149.38%-113.9M | 71.46%230.67M | --134.53M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -3.71%-48.56M | -5.17%-46.82M | 6.82%-44.52M | -15.48%-47.78M | -10.16%-41.37M | 0.66%-37.56M | 0.50%-37.81M | 6.83%-38M | -3.96%-40.78M | -4.36%-39.23M |
| Interest received (cash flow from operating activities) | 7.33%18.21M | -6.56%16.97M | 27.56%18.16M | -26.41%14.24M | 1.64%19.34M | -14.66%19.03M | 1.56%22.3M | 60.08%21.96M | 25.27%13.72M | 24.10%10.95M |
| Tax refund paid | 4.12%-807.11M | -28.52%-841.83M | 43.68%-655.03M | -38.49%-1.16B | -184.79%-839.8M | 61.47%-294.89M | -13.09%-765.26M | 6.32%-676.71M | -45.32%-722.39M | 30.18%-497.12M |
| Other operating cash inflow (outflow) | -1K | 0 | 0 | 0 | -1K | 0 | -200.00%-1K | 100.01%1K | -7.15M | 0 |
| Operating cash flow | 479.21%3.57B | -73.34%615.51M | 88.34%2.31B | -56.57%1.23B | -26.20%2.82B | 126.61%3.82B | 3.80%1.69B | -44.83%1.63B | 43.11%2.95B | -16.53%2.06B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 76.00%-761.72M | -75.17%-3.17B | -138.14%-1.81B | -54.30%-760.95M | 67.83%-493.15M | -55.65%-1.53B | -28.21%-984.97M | 33.44%-768.24M | 33.58%-1.15B | -1,066.54%-1.74B |
| Net intangibles purchase and sale | -106.85%-352.61M | -387.82%-170.47M | 44.89%-34.95M | -26.28%-63.41M | -56.70%-50.21M | -78.62%-32.05M | -79.11%-17.94M | 94.80%-10.02M | -678.02%-192.67M | ---24.76M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---21.08M | ---- |
| Net investment property transactions | 28.35%130.59M | -3.99%101.75M | 75.45%105.97M | 217.50%60.4M | -144.96%-51.4M | 106.72%114.34M | -7,883.16%-1.7B | 180.58%21.85M | --7.79M | ---- |
| Net investment product transactions | 560.78%745.26M | 119.56%112.79M | -49.32%-576.62M | -322.61%-386.16M | 200.10%173.47M | -142.60%-173.29M | 2,239.05%406.8M | 93.75%-19.02M | -457.12%-304.52M | -1,048.30%-54.66M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 64.71%-30M | ---85M | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --46M | ---- | ---- |
| Net changes in other investments | 86.60%-4.19M | -1,559.45%-31.26M | 68.90%-1.88M | -71.10%-6.06M | 63.85%-3.54M | 57.73%-9.79M | -327.67%-23.17M | 99.09%-5.42M | -4,519.02%-597.84M | 76.70%-12.94M |
| Investing cash flow | 92.32%-242.67M | -36.30%-3.16B | -100.63%-2.32B | -172.15%-1.16B | 74.00%-424.84M | 29.56%-1.63B | -203.28%-2.32B | 67.42%-764.84M | -28.27%-2.35B | -774.53%-1.83B |
| Financing cash flow | ||||||||||
| Net common stock issuance | ---- | --0 | 99.94%-163K | -735,130.00%-294.09M | 81.22%-40K | 99.95%-213K | -43,175.86%-439.25M | 1.36%-1.02M | 53.94%-1.03M | 13.61%-2.23M |
| Increase or decrease of lease financing | -10.50%-27.66M | -57.03%-25.03M | 35.94%-15.94M | 27.90%-24.88M | -13.53%-34.51M | -11.04%-30.4M | -118.23%-27.38M | 47.33%-12.55M | 15.88%-23.82M | 7.16%-28.31M |
| Cash dividends paid | -41.29%-578.97M | -0.03%-409.78M | 1.79%-409.66M | -2.06%-417.13M | 0.23%-408.7M | -11.51%-409.63M | -0.99%-367.35M | -10.75%-363.74M | -11.31%-328.44M | -0.19%-295.06M |
| Net other fund-raising expenses | 0.00%-1K | 50.00%-1K | -100.00%-2K | 50.00%-1K | -100.00%-2K | 50.00%-1K | -100.00%-2K | 50.00%-1K | 0.00%-2K | -100.00%-2K |
| Financing cash flow | -39.52%-606.63M | -2.12%-434.81M | 42.16%-425.76M | -66.07%-736.11M | -0.68%-443.25M | 47.21%-440.25M | -121.04%-833.98M | -6.80%-377.3M | -8.50%-353.29M | 0.60%-325.61M |
| Net cash flow | ||||||||||
| Beginning cash position | -51.14%2.76B | -7.26%5.66B | -8.95%6.1B | 43.13%6.7B | 58.08%4.68B | -32.95%2.96B | 13.03%4.42B | 5.26%3.91B | -4.47%3.71B | 103.18%3.89B |
| Current changes in cash | 191.11%2.72B | -582.95%-2.98B | 34.50%-436.47M | -134.09%-666.38M | 11.64%1.95B | 219.46%1.75B | -402.83%-1.47B | 96.41%484M | 355.48%246.42M | -105.00%-96.46M |
| Effect of exchange rate changes | -128.97%-25.18M | 1,484.30%86.93M | -109.45%-6.28M | 2.73%66.43M | 310.77%64.67M | -168.79%-30.68M | -145.38%-11.42M | 149.22%25.16M | 34.06%-51.11M | -277.61%-77.5M |
| Cash adjustments other than cash changes | ---2K | ---- | 0.00%-1K | ---1K | ---- | ---- | --21.19M | ---- | ---2K | ---- |
| End cash Position | 97.31%5.46B | -51.14%2.76B | -7.26%5.66B | -8.95%6.1B | 43.13%6.7B | 58.08%4.68B | -32.95%2.96B | 13.03%4.42B | 5.26%3.91B | -4.47%3.71B |
| Free cash flow | 189.48%2.45B | -691.67%-2.73B | 15.04%461.84M | -82.20%401.45M | 0.31%2.26B | 231.46%2.25B | -17.41%678.46M | -48.66%821.5M | 456.30%1.6B | -86.04%287.66M |
| 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 |