Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUAISHOU-W
01024
5
JD-SW
09618
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (Q4)Mar 31, 2020 | (Q3)Dec 31, 2019 | (Q2)Sep 30, 2019 | (Q1)Jun 30, 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -19.90%58.44B | 50.32%72.96B | -12.78%48.54B | 7.54%55.65B | 1.96%51.74B | 36.44%50.75B | -36.37%10.38B | 280.02%8.69B | 61.60%16.81B | 81.39%14.87B |
| Net profit before non-cash adjustment | 52.49%50.14B | -8.94%32.88B | -6.70%36.11B | -39.34%38.71B | 173.92%63.81B | 9.65%23.29B | -15.15%4.23B | 10.12%6.09B | 29.08%8.68B | 7.25%4.29B |
| Total adjustment of non-cash items | 21.42%21.79B | -3.79%17.95B | 23.36%18.65B | 209.45%15.12B | -183.31%-13.82B | 18.45%16.58B | 25.59%7.73B | 22.63%3.24B | 2.31%3.72B | 20.83%1.89B |
| -Depreciation and amortization | 7.31%23.61B | 27.46%22B | 6.12%17.26B | 8.85%16.26B | -1.67%14.94B | 28.26%15.2B | 36.93%4.07B | 29.37%3.82B | 9.21%3.28B | 37.94%4.02B |
| -Reversal of impairment losses recognized in profit and loss | 74.61%1.11B | 8.01%634M | 56.53%587M | -57.82%375M | -37.66%889M | 55.68%1.43B | 106.68%1.11B | -47.90%62M | ---- | ---- |
| -Share of associates | 8.89%-82M | -5.88%-90M | 23.42%-85M | 99.61%-111M | -33,441.18%-28.51B | ---85M | ---- | ---- | ---- | ---- |
| -Disposal profit | -325.00%-68M | 93.57%-16M | 91.47%-249M | -73,100.00%-2.92B | --4M | --0 | ---- | ---- | ---- | ---- |
| -Other non-cash items | 39.51%-2.77B | -500.96%-4.58B | -24.52%1.14B | 232.72%1.51B | -2,525.53%-1.14B | -96.20%47M | 18.26%2.63B | -57.11%-674M | -40.64%222M | -128.79%-2.13B |
| Changes in working capital | -160.97%-13.49B | 455.33%22.13B | -441.82%-6.23B | 4.11%1.82B | -83.91%1.75B | 458.60%10.88B | -130.58%-1.58B | 89.18%-637M | 12,136.11%4.41B | 230.09%8.69B |
| -Change in receivables | -210.03%-10.92B | 400.61%9.93B | -48.65%1.98B | 516.93%3.86B | -96.84%626M | 1,837.83%19.82B | 72.59%-1.51B | 293.94%8.44B | -34.97%-9.19B | 24.71%22.08B |
| -Change in inventory | -132.99%-1.5B | 146.05%4.53B | -797.99%-9.84B | 73.42%-1.1B | -203.57%-4.12B | 27.67%3.98B | -60.93%5.45B | 20.68%-9.86B | 372.00%6.58B | 811.56%1.81B |
| -Change in prepaid assets | -140.18%-822M | 172.79%2.05B | -2,279.07%-2.81B | -56.57%129M | --297M | ---- | ---- | ---- | ---- | ---- |
| -Change in payables | -2,084.13%-5.92B | 76.08%-271M | -570.41%-1.13B | -103.97%-169M | 134.03%4.26B | -255.19%-12.52B | -91.86%-7.47B | -48.43%5.46B | -15.84%4.42B | 3.52%-14.92B |
| -Change in accrued expense | -408.48%-1.56B | 153.20%507M | -226.37%-953M | -87.18%-292M | 79.06%-156M | -1,321.31%-745M | 1,900.00%90M | ---- | ---- | -311.82%-233M |
| -Provision for loans, leases and other losses | -2,491.30%-550M | -74.16%23M | 103.75%89M | -229.44%-2.37B | -218.42%-720M | -52.05%608M | 237.38%2.14B | -634.32%-1.26B | -169.65%-218M | -161.18%-52M |
| -Changes in other current assets | 57.68%7.73B | -23.82%4.91B | 265.85%6.44B | 12.32%1.76B | 667.75%1.57B | ---276M | ---- | ---- | ---- | ---- |
| -Changes in other current liabilities | -89.80%47M | --461M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -49.15%-1.14B | -26.96%-763M | 6.97%-601M | 10.53%-646M | 16.34%-722M | -73.64%-863M | -81.40%-156M | -32.43%-196M | -229.89%-287M | -27.27%-224M |
| Interest received (cash flow from operating activities) | 99.20%749M | 1.90%376M | -4.40%369M | -10.85%386M | 108.17%433M | 271.43%208M | 400.00%20M | 300.00%52M | 450.00%22M | 225.71%114M |
| Tax refund paid | 2.79%-13.98B | -5.01%-14.38B | -9.61%-13.69B | -28.11%-12.49B | 13.15%-9.75B | -40.95%-11.23B | -520.69%-122M | -26.24%-4.67B | 250.00%30M | -51.24%-6.46B |
| Other operating cash inflow (outflow) | 0 | -1M | 0 | 0 | -1M | 0 | 0 | 0 | 150.00%1M | -200.00%-1M |
| Operating cash flow | -24.26%44.08B | 68.14%58.2B | -19.31%34.61B | 2.86%42.9B | 7.30%41.7B | 35.00%38.87B | -37.75%10.12B | 350.32%3.88B | 60.97%16.58B | 119.21%8.3B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -71.81%-7.53B | 6.10%-4.39B | 62.12%-4.67B | -205.60%-12.33B | -11.71%-4.03B | 17.69%-3.61B | 62.02%-550M | 35.54%-963M | -31.71%-976M | -59.38%-1.12B |
| Net intangibles purchase and sale | -64.99%-2.79B | -28.37%-1.69B | -27.79%-1.32B | -8.54%-1.03B | -12.32%-948M | -42.09%-844M | 23.21%-129M | -72.73%-285M | -54.26%-199M | -75.00%-231M |
| Net business purchase and sale | 41.68%-4.63B | 89.34%-7.94B | -1,258.15%-74.42B | 1,181.82%6.43B | -960.71%-594M | 97.30%-56M | --0 | ---- | ---- | ---- |
| Net investment product transactions | -110,775.00%-22.18B | 97.22%-20M | -104.10%-720M | 5,596.75%17.55B | 102.33%308M | -131.17%-13.21B | --3M | -151.23%-14.35B | --1.2B | ---56M |
| Net changes in other investments | 53.33%-49M | 20.45%-105M | 91.68%-132M | -18.45%-1.59B | -4,563.33%-1.34B | 161.22%30M | -73.98%83M | 4,869.23%620M | -442.59%-370M | 34.56%-303M |
| Investing cash flow | -162.98%-37.17B | 82.61%-14.14B | -999.99%-81.26B | 236.66%9.03B | 62.65%-6.61B | -37.97%-17.69B | 85.00%-593M | -103.62%-15.04B | 42.43%-346M | -94.55%-1.71B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 198.71%37.51B | -198.77%-38B | 316.51%38.47B | 31.34%-17.77B | -35.48%-25.88B | -447.75%-19.1B | -986.68%-8.56B | 65.29%8.71B | -161.39%-19.32B | 112.82%74M |
| Net common stock issuance | -817.86%-4.63B | 62.33%-504M | -87.92%-1.34B | 80.69%-712M | -944.48%-3.69B | 73.74%-353M | 293.75%378M | 29.78%-1.13B | 197.62%250M | 84.62%144M |
| Increase or decrease of lease financing | -20.51%-5.37B | -17.97%-4.46B | -31.78%-3.78B | -20.26%-2.87B | 4.37%-2.38B | ---2.49B | ---706M | ---667M | ---517M | ---603M |
| Cash dividends paid | -30.03%-3.72B | -11.72%-2.86B | -7.29%-2.56B | -14.05%-2.39B | -12.05%-2.09B | -12.33%-1.87B | --0 | -18.38%-1.01B | --0 | -5.94%-856M |
| Net other fund-raising expenses | 378.57%67M | 107.95%14M | -104.67%-176M | 23,656.25%3.77B | 96.60%-16M | -237.83%-470M | -5,363.64%-579M | -116.90%-306M | 120.75%317M | 108.51%98M |
| Financing cash flow | 152.09%23.86B | -249.60%-45.8B | 253.37%30.62B | 41.38%-19.96B | -40.25%-34.06B | -294.72%-24.28B | -1,290.60%-9.47B | 21.12%5.6B | -118.11%-19.27B | 9.29%-1.14B |
| Net cash flow | ||||||||||
| Beginning cash position | -2.22%34.96B | -29.90%35.76B | 175.50%51B | 7.80%18.51B | -17.17%17.17B | 89.12%20.73B | 88.29%17.27B | 66.03%22.41B | 103.74%25.74B | 89.12%20.73B |
| Current changes in cash | 1,867.03%30.76B | 89.14%-1.74B | -150.15%-16.03B | 2,976.03%31.96B | 133.46%1.04B | -131.63%-3.11B | -99.52%56M | -29.06%-5.56B | -453.19%-3.04B | 230.90%5.44B |
| Effect of exchange rate changes | -106.35%-60M | 21.31%945M | 46.98%779M | 77.26%530M | 166.00%299M | -906.67%-453M | -168.42%-153M | 2,576.47%421M | -9,700.00%-288M | -1,765.38%-433M |
| Cash adjustments other than cash changes | ---- | 0.00%1M | 0.00%1M | 0.00%1M | 200.00%1M | 50.00%-1M | --1M | --0 | ---1M | ---1M |
| End cash Position | 87.83%65.66B | -2.22%34.96B | -29.90%35.76B | 175.50%51B | 7.80%18.51B | -17.17%17.17B | -17.17%17.17B | 88.29%17.27B | 66.03%22.41B | 103.74%25.74B |
| Free cash flow | -35.23%33.76B | 82.07%52.12B | -3.08%28.63B | -19.56%29.54B | 6.71%36.72B | 44.54%34.41B | -35.51%9.44B | 181.91%2.63B | 63.36%15.4B | 135.48%6.94B |
| 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 |