Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
BIDU-SW
09888
5
JD HEALTH
06618
| (Q2)Sep 30, 2025 | (Q1)Jun 30, 2025 | (FY)Mar 31, 2025 | (Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 99.35%-99M | -919.92%-8.11B | -26.83%-20.24B | 30.21%-1.58B | -895.70%-15.17B | 110.50%989M | 71.78%-15.96B | 77.51%-6.18B | 86.77%-2.26B | 242.77%1.91B |
| Net profit before non-cash adjustment | 191.04%9.16B | -221.69%-19.95B | -75.97%-77.06B | -244.11%-31.48B | 37.61%-10.06B | 48.68%-6.2B | -100.03%-43.79B | 21.34%-6.44B | -77.63%-9.15B | -287.22%-16.12B |
| Total adjustment of non-cash items | -649.17%-11.57B | 372.28%7.09B | 113.48%40.46B | 674.35%25.33B | -83.90%2.11B | -2,365.22%-2.61B | 644.73%18.95B | 179.23%2.48B | 152.15%3.27B | 26.56%13.09B |
| -Depreciation and amortization | 0.39%1.02B | 2.49%1.07B | -32.27%4.07B | -25.62%1.01B | -38.47%1.01B | -39.71%1.05B | -27.24%6.01B | -30.79%1.26B | -35.45%1.36B | -23.24%1.65B |
| -Reversal of impairment losses recognized in profit and loss | -62.53%169M | 345.78%370M | 94.00%21.56B | 1,023.84%20.36B | -95.09%451M | 822.22%83M | 191.13%11.12B | 100.83%118M | 137.48%1.81B | 10,447.13%9.18B |
| -Disposal profit | -21,224.14%-18.55B | --0 | -1,889.13%-1.83B | ---7M | -1.16%-87M | -57,766.67%-1.74B | 99.33%-92M | 98.48%-3M | --0 | ---86M |
| -Net exchange gains and losses | -126.63%-278M | 139.09%231M | 1,016.67%55M | -200.16%-637M | 455.10%1.04B | -5.35%-591M | 99.56%-6M | 188.38%213M | 71.43%636M | -5.76%-294M |
| -Other non-cash items | 2,901.27%8.82B | 485.22%5.42B | 761.89%16.6B | 952.69%4.6B | -111.90%-315M | -32.11%-1.41B | -87.56%1.93B | -90.84%884M | -113.64%-539M | -68.45%2.65B |
| Changes in working capital | 132.09%2.32B | -51.52%4.75B | 84.12%16.37B | 26.56%4.58B | -246.17%-7.22B | 284.27%9.8B | 128.52%8.89B | 86.30%-2.21B | 163.48%3.62B | 165.65%4.94B |
| -Change in receivables | -38.69%889M | -20.26%7.84B | 12.94%18.08B | -51.03%6.44B | 151.11%1.45B | 6.13%9.83B | 91.09%16.01B | -32.81%-3.56B | 717.15%13.15B | 80.40%-2.84B |
| -Change in inventory | 77.04%-278M | 47.65%4.97B | 951.65%16.29B | -1,294.86%-3.53B | -190.85%-1.21B | 218.27%3.37B | 88.60%-1.91B | -101.21%-147M | 97.21%-253M | 111.46%1.33B |
| -Change in prepaid assets | ---- | --483M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Change in payables | 123.84%1.8B | -83.97%-7.34B | -423.89%-19.41B | 92.53%-597M | -216.00%-7.53B | -36.26%-3.99B | 78.71%-3.7B | 103.11%716M | -277.92%-7.99B | -63.31%6.49B |
| -Change in accrued expense | -159.68%-265M | -284.98%-936M | -9.74%-789M | -48.42%-518M | 279.03%444M | 244.99%506M | 75.10%-719M | 108.34%227M | -48.51%-349M | -227.84%-248M |
| -Provision for loans, leases and other losses | 119.77%87M | 26.70%-269M | -46.95%-1.9B | -91.06%-342M | -52.78%-440M | -102.76%-367M | 10.26%-1.3B | 17.37%-647M | 20.44%-179M | -28.00%-288M |
| -Changes in other current assets | ---- | ---- | 700.59%4.09B | 508.10%3.12B | -84.68%74M | 210.29%450M | 149.85%511M | 33.74%1.2B | 66.24%-765M | -47.50%483M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -127.00%-1.98B | -100.00%-1.68B | -288.97%-4.16B | -249.37%-1.11B | -439.51%-874M | -4,566.67%-840M | 18.45%-1.07B | -144.44%-572M | 35.50%-318M | 25.00%-162M |
| Interest received (cash flow from operating activities) | 29.55%57M | -42.31%30M | 125.25%223M | 194.29%103M | 46.67%44M | 126.09%52M | -5.71%99M | -72.50%11M | 25.00%35M | 15.38%30M |
| Tax refund paid | 222.92%531M | 29.87%-223M | -96.75%-1.27B | 57.40%-167M | -19.01%-432M | -10.03%-318M | 84.85%-647M | 214.41%397M | 82.35%-392M | 72.71%-363M |
| Other operating cash inflow (outflow) | -1.32B | 0 | 0 | 1M | 0 | 1M | 99.97%-1M | 98.96%-1M | 0 | 0 |
| Operating cash flow | 82.85%-2.82B | -8,505.17%-9.98B | -44.80%-25.45B | 6.29%-2.75B | -1,264.28%-16.43B | 98.80%-116M | 73.23%-17.58B | 77.43%-6.34B | 87.42%-2.94B | 149.44%1.41B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 109.15%115M | -6.99%3.7B | ---- | ---- | ---1.26B | --3.98B | ---- | ---- | ---- | ---- |
| Net business purchase and sale | --12B | --8B | ---- | --0 | --0 | ---- | -105.49%-1B | --0 | --0 | ---- |
| Net investment product transactions | -308.20%-127M | 302.33%87M | -2,948.48%-3.02B | ---3.04B | --61M | ---43M | 56.96%-99M | ---- | ---- | ---- |
| Net changes in other investments | -4,010.26%-1.6B | 100.74%4M | 58.30%-5.14B | 51.98%-811M | 97.35%-39M | 92.52%-540M | -50.40%-12.33B | -542.95%-1.96B | -7.65%-1.69B | 52.27%-1.47B |
| Investing cash flow | 940.89%10.39B | 247.23%11.79B | 39.25%-8.16B | -288.81%-6.57B | 49.98%-1.24B | 147.07%3.4B | -237.39%-13.43B | -109.65%-2.06B | 67.80%-1.69B | 19.79%-2.47B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | --0 | --5.5B | -22.39%26B | 100.00%8B | 31.25%10.5B | --0 | 19.64%33.5B | --9.5B | -73.33%4B | -38.46%8B |
| Increase or decrease of lease financing | -220.37%-173M | 65.54%-51M | 46.41%-306M | 64.60%-40M | 69.66%-54M | 24.10%-148M | -31.26%-571M | 1.16%-85M | 5.83%-113M | -44.72%-178M |
| Net other fund-raising expenses | 10,100.00%100M | ---1M | 96.43%-1M | --0 | 96.15%-1M | ---- | -123.33%-28M | -100.83%-1M | --0 | ---26M |
| Financing cash flow | -100.70%-73M | 3,781.08%5.45B | -21.91%25.69B | 104.79%7.96B | 33.98%10.45B | -101.25%-148M | 18.84%32.9B | 26,797.14%9.41B | -73.88%3.89B | -39.45%7.8B |
| Net cash flow | ||||||||||
| Beginning cash position | -16.85%27.65B | -28.87%20.43B | 11.54%28.73B | -18.67%23.68B | 51.95%33.26B | 11.54%28.73B | -49.44%25.75B | -14.48%27.55B | -38.35%29.12B | -44.41%21.89B |
| Current changes in cash | 203.82%7.49B | 131.74%7.26B | -518.50%-7.92B | -83.67%-1.36B | -207.12%-7.22B | 161.20%3.13B | 106.71%1.89B | 115.09%1.01B | 94.60%-741M | -2.97%6.74B |
| Effect of exchange rate changes | 124.24%571M | -102.57%-36M | -134.66%-374M | 272.53%1.43B | -575.96%-2.36B | 11.99%1.4B | -64.24%1.08B | -35.32%163M | 35.86%-830M | -45.72%495M |
| Cash adjustments other than cash changes | ---- | ---- | ---1M | ---- | ---2M | ---- | ---- | ---- | ---- | ---- |
| End cash Position | 50.83%35.72B | -16.85%27.65B | -28.87%20.43B | -13.78%23.75B | -18.67%23.68B | 51.95%33.26B | 11.54%28.73B | 11.54%28.73B | -14.48%27.55B | -38.35%29.12B |
| Free cash flow | 84.79%-2.7B | -408.15%-10.1B | -44.80%-25.45B | 115.79%464M | -1,359.67%-17.77B | 79.53%-1.99B | 73.23%-17.58B | 77.43%-6.34B | 87.42%-2.94B | 149.44%1.41B |
| 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 |