Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUAISHOU-W
01024
5
JD HEALTH
06618
| (FY)Feb 28, 2025 | (FY)Feb 29, 2024 | (FY)Feb 28, 2023 | (FY)Feb 28, 2022 | (FY)Feb 28, 2021 | (FY)Feb 29, 2020 | (FY)Feb 28, 2019 | (FY)Feb 28, 2018 | (FY)Feb 28, 2017 | (FY)Feb 29, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 233.07%1.95B | -55.13%586.08M | 30.78%1.31B | -26.91%998.65M | 22.22%1.37B | 110.80%1.12B | 262.92%530.31M | 9.27%-325.51M | -167.72%-358.78M | 557.22%529.79M |
| Net profit before non-cash adjustment | -31.68%759.37M | -29.88%1.11B | 32.82%1.58B | 33.68%1.19B | 319.54%892.64M | 39.75%212.77M | 125.31%152.25M | 30.93%-601.61M | -363.03%-871.01M | 62.44%-188.11M |
| Total adjustment of non-cash items | 9.25%742.48M | 49.38%679.63M | 88.86%454.97M | -30.19%240.91M | 21.22%345.09M | -18.16%284.68M | -34.83%347.84M | -22.35%533.75M | 32.82%687.36M | -12.75%517.52M |
| -Depreciation and amortization | 11.20%422.24M | 42.99%379.71M | 14.10%265.55M | 36.66%232.72M | 10.83%170.29M | 12.78%153.65M | -21.74%136.24M | -23.86%174.09M | -13.67%228.63M | -19.81%264.84M |
| -Reversal of impairment losses recognized in profit and loss | -50.06%154.07M | 2,160.23%308.5M | -88.44%13.65M | 259.00%118.05M | -52.02%32.88M | 120.30%68.53M | -86.37%31.11M | -5.97%228.22M | 196.18%242.71M | -38.26%81.95M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -164.43%-41.92M | -69.26%-15.85M |
| -Share of associates | 112.01%7.64M | -189.13%-63.6M | -610.89%-22M | 61.20%-3.09M | ---7.97M | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | 169.43%3.18M | 24.32%1.18M | 255.81%950K | -96.68%267K | 341.09%8.04M | 15.45%1.82M | -93.30%1.58M | -80.18%23.55M | 100.41%118.86M | 1,605.75%59.31M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 8.16%29.29M | -25.97%27.09M |
| -Other non-cash items | 188.61%155.36M | -72.65%53.83M | 283.89%196.82M | -175.45%-107.04M | 133.79%141.85M | -66.09%60.68M | 65.82%178.91M | -1.72%107.89M | 9.57%109.78M | 0.72%100.19M |
| Changes in working capital | 137.36%450.22M | -64.19%-1.2B | -68.50%-733.87M | -438.67%-435.53M | -79.27%128.6M | 1,953.00%620.46M | 111.73%30.22M | -47.12%-257.65M | -187.39%-175.13M | 196.26%200.39M |
| -Change in receivables | 47.59%-66.98M | 10.15%-127.8M | 23.09%-142.24M | -153.18%-184.94M | -72.50%-73.05M | -461.04%-42.35M | -82.60%11.73M | 491.72%67.43M | -207.09%-17.21M | -71.82%16.07M |
| -Change in inventory | 108.39%87.62M | -25.37%-1.04B | -245.68%-832.9M | -2,514.43%-240.95M | -101.68%-9.22M | 173.20%547.3M | 68,271.67%200.33M | -99.74%293K | 898.51%111.6M | -88.52%11.18M |
| -Change in payables | 472.19%470.11M | -49.08%82.16M | 1,154.04%161.36M | -125.32%-15.31M | -41.22%60.46M | 163.07%102.86M | 35.55%-163.09M | -9.48%-253.03M | -217.00%-231.12M | 146.69%197.53M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -584.58%-76.66M | -25.23%15.82M |
| -Provision for loans, leases and other losses | 82.73%-22.36M | -91.50%-129.48M | -1,294.38%-67.61M | -96.24%5.66M | 1,089.04%150.4M | 167.46%12.65M | 74.08%-18.75M | ---72.34M | ---- | ---- |
| -Changes in other current assets | -226.23%-18.17M | -90.24%14.39M | --147.52M | --0 | ---- | ---- | ---- | ---- | -110.09%-7.11M | 219.81%70.54M |
| -Changes in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 140.97%45.37M | -212.84%-110.76M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -40.70%-29.06M | 8.79%-20.66M | -1.12%-22.65M | 11.47%-22.4M | 13.21%-25.3M | 16.34%-29.15M | -1.98%-34.84M | -1.05%-34.17M | -2.40%-33.81M | 7.32%-33.02M |
| Interest received (cash flow from operating activities) | 37.06%2.07M | -3.57%1.51M | 78.27%1.57M | -65.02%879K | 176.15%2.51M | -0.66%910K | 43.80%916K | 13.95%637K | -39.24%559K | -6.12%920K |
| Tax refund paid | -29.70%-462.16M | -227.13%-356.33M | 75.19%-108.93M | -250.63%-439.06M | -173.21%-125.22M | 13.55%-45.83M | -3.20%-53.02M | 0.88%-51.37M | -701.08%-51.83M | 46.41%-6.47M |
| Other operating cash inflow (outflow) | -1K | 0 | 0.00%-1K | 0.00%-1K | -100.01%-1K | 19.12M | 0 | 200.00%1K | -1K | 0 |
| Operating cash flow | 594.61%1.46B | -82.09%210.61M | 118.57%1.18B | -55.84%538.07M | 14.62%1.22B | 139.75%1.06B | 208.03%443.37M | 7.54%-410.41M | -190.36%-443.86M | 402.12%491.23M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -123.57%-995.36M | -53.13%-445.22M | 8.61%-290.75M | -177.77%-318.13M | 20.20%-114.53M | -423.39%-143.52M | -62.01%-27.42M | 87.60%-16.93M | -30.68%-136.52M | 45.03%-104.47M |
| Net intangibles purchase and sale | 57.79%-46.12M | 54.48%-109.27M | 9.66%-240.05M | -176.29%-265.72M | 26.21%-96.17M | -1,370.28%-130.34M | 87.30%-8.87M | 45.81%-69.81M | -81.50%-128.82M | 61.55%-70.98M |
| Net business purchase and sale | ---320.4M | --0 | ---- | ---- | ---216.77M | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 0.08%-1.2M | 0.00%-1.2M | -0.17%-1.2M | 0.00%-1.2M | 0.00%-1.2M | 0.00%-1.2M | 0.08%-1.2M | -102.78%-1.2M | 32.61%43.2M | 685.83%32.58M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---4M | ---- | ---- | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | --4M | ---- | ---- | --5.11M | ---- | ---- | 0.34%1.46M | -30.14%1.45M | -38.10%2.08M |
| Net changes in other investments | -67.77%-73.34M | -44.23%-43.71M | 46.56%-30.31M | -242.47%-56.72M | -50.69%-16.56M | -118.16%-10.99M | 327.39%60.51M | -17.86%-26.61M | -164.49%-22.58M | 179.14%35.01M |
| Investing cash flow | -141.25%-1.44B | -5.89%-595.4M | 12.92%-562.3M | -46.72%-645.76M | -53.86%-440.12M | -1,342.22%-286.05M | 120.36%23.03M | 53.51%-113.09M | -129.97%-243.27M | 74.88%-105.78M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -81.01%228.43M | 175.39%1.2B | 3,347.53%436.73M | 97.11%-13.45M | 25.75%-466.12M | -13.81%-627.77M | -208.02%-551.58M | 593.17%510.63M | 41.40%-103.54M | -1,366.90%-176.69M |
| Net common stock issuance | 120.17%45.66M | 4.37%-226.41M | -61.49%-236.75M | -150.04%-146.61M | 208.60%292.97M | 132.68%94.94M | -79.60%40.8M | --200.04M | ---- | ---- |
| Increase or decrease of lease financing | -18.92%-3.5M | 60.05%-2.94M | 56.08%-7.37M | 41.55%-16.78M | 1.74%-28.71M | 23.95%-29.21M | 56.91%-38.41M | -169.78%-89.15M | -9.38%-33.05M | 60.92%-30.21M |
| Cash dividends paid | -33.05%-255.08M | -185.72%-191.72M | ---67.1M | ---- | ---- | -785.71%-310K | 22.22%-35K | 99.82%-45K | -7,822.86%-24.96M | 99.52%-315K |
| Net other fund-raising expenses | ---- | 79.63%-3M | 28.32%-14.73M | 6.51%-20.55M | 0.64%-21.99M | -19.95%-22.13M | -544.05%-18.45M | 1,710.08%4.15M | ---258K | ---- |
| Financing cash flow | -98.01%15.51M | 602.88%778.62M | 156.12%110.78M | 11.82%-197.39M | 61.70%-223.84M | -2.96%-584.48M | -190.74%-567.67M | 486.66%625.63M | 21.92%-161.8M | -61.26%-207.22M |
| Net cash flow | ||||||||||
| Beginning cash position | 16.55%2.77B | 43.78%2.38B | -15.56%1.66B | 39.43%1.96B | 15.86%1.41B | -7.70%1.21B | 8.42%1.31B | -41.18%1.21B | 9.44%2.06B | -27.33%1.88B |
| Current changes in cash | -89.33%42.01M | -45.64%393.83M | 337.49%724.53M | -155.03%-305.08M | 188.09%554.36M | 290.00%192.43M | -199.16%-101.28M | 112.03%102.13M | -576.34%-848.93M | 125.02%178.22M |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -108.89%-333K |
| Cash adjustments other than cash changes | --1K | ---- | ---- | 0.00%-1K | ---1K | ---- | ---- | 50.00%-1K | -100.00%-2K | 50.00%-1K |
| End cash Position | 1.51%2.82B | 16.55%2.77B | 43.78%2.38B | -15.56%1.66B | 39.43%1.96B | 15.86%1.41B | -7.70%1.21B | 8.42%1.31B | -41.18%1.21B | 9.44%2.06B |
| Free cash flow | 222.55%421.43M | -153.29%-343.88M | 1,509.66%645.26M | -104.57%-45.77M | 27.02%1B | 93.84%789.1M | 173.37%407.08M | 21.77%-554.81M | -324.59%-709.21M | 158.78%315.78M |
| 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 |